Академический Документы
Профессиональный Документы
Культура Документы
ITEM SUBCONTRATISTA
1 BUENO & CASTRO
2 CONSTRUDIPRO
3 RIPCONCIV
4 ETINAR
5 GRULICENTER
6 SERVIMAD
7 EECOL
8 ESTRUSA
9 I2E
10 BARRERA
11 AMFLEX
12 LINDE
13 CENTRO ELECTROMECANICO
14 DAVIVE
15 ISMAEL WORLD
16 HARDSOFNET
17 MEDINA
18 NIKUDOT
19 ENTALPIA
20 COBRILUX
21 SEGUNDO NUÑEZ
22 GENECSACORP
23 BORJA
24 ALEJANDRO GUTIERREZ
25 ASTUDILLO
26 CAMACHO
27 FONDINI
28 PROECONCRETO
29 PERCESA
30 GRANDA
31 DIANA CASTILLO
32 GIMMICKS
33 WATER PROJECT
34 BARRIENTOS
35 TACO
36 TELCOMBAS
37 FERROHECADU
38 MARIA PAREDES
39 ACIMCO
40 GALISS
41 AGRECONS
42 DOLDER
43 METALZACORP
44 SAMISSA
45 PERALTA
46 BRBORICH
47 SERVIESLIMPIO
48 CARLOS VELASQUEZ
49 MODULARTE
50 ARQUIDECO
51 YAKUPRO
52 VILLAMAR JIMMY
53 ARQUITECKS.A.
TOTAL
1 VALORES PLANILLADOS
BCONTRATISTA CONTRATADO-PLANILLADO.
VALORES CONTRATADOS VALORES PLANILLADOS OBSERVACIONES
$ 17,366,005.01 $ 11,034,258.69 OK
$ 11,676,697.51 $ 11,504,745.62 OK
$ 12,044,577.15 $ 12,084,816.91 PROBLEMA
$ 30,642.11 $ 30,642.11 OK
$ 3,524,162.52 $ 2,996,523.37 OK
$ 830,937.29 $ 820,626.15 OK
$ 14,297,537.39 $ 13,805,446.54 OK
$ 705,669.37 $ 713,475.17 PROBLEMA
$ 16,911.23 $ 14,921.53 OK
$ 815,307.85 $ 867,108.50 PROBLEMA
$ 1,039,062.13 $ 961,760.40 OK
$ 2,191,036.55 $ 1,885,147.44 OK
$ 3,276,088.83 $ 2,366,456.96 OK
$ 2,235,866.46 $ 1,579,471.77 OK
$ 1,898,925.89 $ 1,828,911.56 OK
$ 893,860.00 $ 602,165.68 OK
$ 422,279.00 $ 206,214.68 OK
$ 2,517,524.43 $ 1,744,519.96 OK
$ 726,523.54 $ 637,590.27 OK
$ 1,808,418.43 $ 1,675,463.34 OK
$ 1,308,133.24 $ 854,312.47 OK
$ 1,591,088.02 $ 986,182.83 OK
$ 431,878.05 $ 400,381.15 OK
$ 1,404,942.73 $ 841,805.73 OK
$ 397,484.35 $ 317,410.43 OK
$ 1,841,722.03 $ 1,447,284.32 OK
$ 229,617.03 $ 210,433.12 OK
$ 30,025.00 $ 30,025.00 OK
$ 387,962.45 $ 373,772.95 OK
$ 324,003.20 $ 505,729.65 PROBLEMA
$ 511,173.00 $ 441,379.95 OK
$ 86,502.04 $ 93,404.80 PROBLEMA
$ 20,129.64 $ 20,129.50 OK
$ 264,280.71 $ 202,056.75 OK
$ 97,321.12 $ 125,999.75 PROBLEMA
$ 4,193,161.50 $ 3,139,222.86 OK
$ 221,583.51 $ 216,352.08 OK
$ 417,578.00 $ 243,100.01 OK
$ 88,800.00 $ 86,598.50 OK
$ 59,523.14 $ 70,098.36 PROBLEMA
$ 20,000.00 $ 31,522.20 PROBLEMA
$ 25,874.00 $ 12,742.66 OK
$ 531,065.45 $ 500,423.13 OK
$ 133,377.60 $ 130,535.63 OK
$ 192,906.20 $ 118,403.45 OK
$ 64,695.00 $ 63,527.53 OK
$ 41,440.00 $ 38,630.18 OK
$ 439,547.00 $ 332,768.44 OK
$ 503,796.84 $ 260,395.32 OK
$ 96,114.99 $ 0.00 OK
$ 392,400.75 $ 0.00 OK
$ 182,290.00 $ 0.00 OK
$ 5,219.50 $ 0.00 OK
$ 94,853,668.78 $ 79,454,895.40
PLANILLADO CAMC-SUBCONTRATISTAS.
CHINA CAMC SUBCONTRATISTAS %
NS-045 O.T4 ACARREO DE MATERIALES DEL 2DO AL 4TO PISO M3 6,864.78 6,864.78
5/1853
UDIPRO COMPLEMENTARIO 3 RUBRO NS-045)
VOLUMENES SUBCONTRATISTAS
DIFERENCIA DE
VOLUMEN
BUENO&CASTRO CONSTRUDIPRO TOTAL
6/1853
BUENO & CASTRO INGENIEROS
RUBRO RUBRO
COD
SUB CAMC
CONTRATO ORIGINAL
56 C.O 56
61 C.O 61
60 C.O 60
53 C.O 53
C.O
C.O
C.O
C.O
C.O
C.O
3 C.O 3
56 C.O 56
61 C.O 61
53 C.O 53
RUBROS NUEVOS
1 R.N 8
2 R.N NS-003
3 R.N NS-023
4 R.N NS-001
5 R.N
6 R.N
7 R.N
8 R.N 5001
9 R.N NS-098
10 R.N
11 R.N 301
12 R.N
13 R.N 7
14 R.N
15 R.N NS-141
16 R.N 13103
17 R.N NS-006
18 R.N NS-007
19 R.N NS-008
20 R.N NS-019
21 R.N
22 R.N
23 R.N H
24 R.N H
25 R.N NS-005
26 R.N
27 R.N NS-143
28 R.N NS-144
29 R.N NS-145
30 R.N NS-149
31 R.N NS-147
32 R.N NS-150
33 R.N NS-156
34 R.N
35 R.N
36 R.N
37 R.N
38 R.N
39 R.N 11013
40 R.N NS-050
41 R.N NS-010
42 R.N 11051
43 R.N I
44 R.N 60
45 R.N NS-013
46 R.N
47 R.N NS-015
48 R.N
49 R.N
50 R.N NS-017
51 R.N NS-014
52 R.N NS-012
53 R.N NS-018
54 R.N NS-002
55 R.N NS-022
56 R.N A
57 R.N 11006
58 R.N 11025
59 R.N 11001
60 R.N C
61 R.N C
62 R.N C
63 R.N C
64 R.N NS-021
65 R.N NS-011
66 R.N NS-004
67 R.N NS-036
68 R.N NS-037
69 R.N NS-048
70 R.N NS-049
71 R.N 53
R.N
R.N
1 R.N
2 R.N
RESUME
VALORES CONTRATADOS
VALORES PLANILLADOS
SIMBOLOGIA
LETRA
LETRA
BUENO & CASTRO INGENIEROS ASOCIADOS CIA LTD
DESCRIPCIÓN
ESTRUCTURA
MOVIMIENTO DE TIERRAS
Excavación a máquina
HORMIGONES
ESTRUCTURA METALICA
CONTRAPISOS
Replanteo y nivelación
Excavación a máquina
DESCUENT
ESTRUCTURA
RUBROS NUEVOS
Reconformacion de zanjas
Alisado de piso
Cerramiento provisional de malla con tubo 2", incluye riostra y muro ciclopeo
Pasamanos provisionales
Pasos provisionales
Hormigon premezclado f'c 210 kg/cm2 para relleno de columnas planta baja
Hormigon premezclado f'c 210 kg/cm2 autonivelante para relleno de columnas metalicas planta
alta
Mortero autonivelante Grout en placas metalicas
Adecuaciones de Gypsum
Remocion de poste
Habilitación enfermería
Tapas de hormigon
Base mejorada
Bombeo de agua
Remocion de adoquin
OTROS RUBROS
RESUMEN .
VALORES CONTRATADOS
VALORES PLANILLADOS
SIMBOLOGIA
RUBROS NO APROBADOS POR FISCALIZACION Y SECOB
RUBROS NO CONTRATADOS DE CAMC HACIA SECOB
PLANILLA
DOS CIA LTDA. 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $16,436,050.79
$17,366,005.01
$11,034,258.69
PLANILLA PLANILLA PLANILLA PLANILLA
PLANILLA 2
3 4 5 6
1,000.32
12,038.76 6,234.16
0.29 0.265
A SOBRE DECK METALICO BLOQUE B NIVEL 60,06 (165,30 M3) PLANILLA N°14
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 11
520.49
1.06 0.32
2.16
1,456.28 1,217.92
7,605.52 1,853.23
892.41
548.13 12,148.68
1,961.89 831.82
112,403.13
PLANILLA PLANILLA VOLUMENES
EXCEDENTES
12 13 PLANILLADOS
P# 1
8,462.21 20,837.21
0.00
1.38
889.01
272.97 1,476.48
3,221.83 4,222.15
323.37
1,904.68
2.16
117.80
0.00
43,058.79 666,755.27
5.10 17,603.18
2,674.20
36,465.30 154,027.30
2,557.46 17,529.46
0.00
0.00
1.58
1,338.15 28,288.15
3,850.00
17,798.53
251.36 4,684.36
299,882.00
0.00
14,231.69
8,457.69
27,270.00
8,878.10
1.00
759.40
230.00
90.00
29.00
112.00
12,066.62
1.00
2,800.00
230.00
17,384.32
4,333.64
250.00
500.00
65.54
173.07
2,000.00
30.30
70.20
697.25
22,465.25
1.00
95.02
2.00
6.36
19.38
2.24
1.00
1.00
170.00
1.00
2.00
29.00
1.00
18.00
2.50
4,301.10
20.00
36.00
931.43
60.84
119.67
20.00
50.00
7.00
4.00
60.84
41.00
12.17
6,890.30
1.00
8,799.32
6.33
8,600.00
1,123.50
144.00
3.52
141.37
141.35
1.00
12.00
5,324.00
77.80
93.40
95.62
495.63
153.75
0.00
0.00
1.00
1.00
VALORES
RESUMEN POR RUBRO
PLANILLADOS
$ 0.00
$ 167.01
$ 219,140.97
$ 357,263.87
$ 73,692.79
$ 314,843.60
$ 496.80
$ 32,673.01
$ 0.00
$ 1,013,468.01
$ 302,774.70
$ 20,056.50
$ 4,795,632.32
$ 55,217.80
$ 0.00
$ 0.00
$ 304.36
$ 29,260.00
$ 59,803.06
SE DIVIDIO 4.433 CO Y 237,54 OC2 Y 13,82
$ 1,311,620.80
OC1
$ 455,820.64
$ 0.00
($1,785.24)
$10,104,304.46
$ 4,838.77
$ 6,343.27
$ 37,905.30
$ 137,610.55
$ 5,528.62
$ 3,645.12
$ 1,115.50
$ 848.70
$ 97.44
$ 1,706.88
$ 15,445.27
$ 1,506.97
$ 980.00
$ 7,431.30
$ 40,331.62
$ 6,500.46
$ 5,730.00
$ 945.00
$ 1,048.64
$ 14,039.44
$ 7,660.00
$ 4,399.26
$ 11,815.36
$ 130,385.75
$ 22,015.95
$ 6,960.00
$ 1,353.08
$ 437.16
$ 677.47
$ 427.33
$ 152.90
$ 210.00
$ 1,160.00
$ 997.90
$ 24.36
$ 72.78
$ 831.43
$ 1,785.20
$ 810.00
$ 137.50
$ 57,849.80
$ 3,197.00
$ 812.52
$ 13,868.99
$ 200.16
$ 2,767.97
$ 677.40
$ 1,025.50
$ 383.60
$ 478.92
$ 914.43
$ 3,904.02
$ 212.98
$ 41,686.32
$ 384.45
$ 211,183.68
$ 1,024.00
$ 5,502.24
$ 155.69
$ 428.35
$ 4,822.86
$ 139.95
$ 589.20
$ 3,407.36
$ 295.64
$ 457.66
$ 3,231.96
$ 1,179.60
$ 516.60
$ 0.00
$ 0.00
$ 67,016.35
$ 2,490.00
$929,954.23
CONSTRUDIP
RUBRO RUBRO
COD
SUB CAMC
CONTRATO ORIGINAL
C.O
C.O
C.O
C.O
C.O
BC02 C.O
COMPLEMENTARIO #1
1 C.C1 60
2 C.C1 A
3 C.C1 NS-040
4 C.C1 H
5 C.C1 NS-023
6 C.C1
NS-156-
7 C.C1 1,02-1,03-
1,04-1,05
8 C.C1 NS-003
COMPLEMENTARIO #2
C.C2
C.C2
C.C2
C.C2
C.C2
C.C2
C.C2
C.C2
A C.C2 A
COMPLEMENTARIO #3
56 C.C3 56
1 C.C3 60
328 C.C3 328
C.C3
C.C3
6 C.C3 6
C.C3
A C.C3 A
HABITACION MODELO
H.M
CONTRATO MODIFICATORIO
3 C.M 3
1 C.M 1
A C.M A
C.M
RESUME
TOTAL CONTRATADO INICIA
TOTAL DECREMENTO POR MODIFIC
TOTAL CONTRATADO FINAL
VALORES PLANILLADOS
SIMBOLOGIA
LETRA
LETRA
CONSTRUDIPRO S.A.
DESCRIPCIÓN
ESTRUCTURA
HORMIGONES
ESTRUCTURA METALICA
CONTRAPISOS
Contrapiso f´c=210 kg/cm2 (e=10 cm, piedra bola =20 cm, polietileno)
PLACAS METALICAS
Placas ( Edehsa )
RUBROS EXCEDENTES
PUNTOS SANITARIOS
TUBERIAS
SUMIDEROS DE TERRAZA
PERFORACIONES
ESTRUCTURA
Cubierta de policarbonato e= 8 mm
MOVIMIENTO DE TIERRA
Desalojo de escombros
MEDIDAS AMBIENTALES
ESTRUCTURA
CISTERNA
EXCAVACION A MAQUINA
MAMPOSTERIA
CHICOTES
ACARREO DE BLOQUES
REJILLAS 3"
REJILLAS 2"
RUBROS EXCEDENTES
Desalojo de escombros
CHICOTES
Habitación modelo
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
TOTAL CONTRATADO FINAL
VALORES PLANILLADOS
SIMBOLOGIA
RUBROS NO APROBADOS POR FISCALIZACION Y SECOB
RUBROS NO CONTRATADOS DE CAMC HACIA SECOB
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $10,131,933.40
TOTAL : $1,385,794.84
TOTAL : $874,889.21
TOTAL : $342,606.46
U 1 $ 75,358.12 $ 75,358.12
TOTAL : $75,358.12
$13,341,886.93
($ 1,665,189.42)
$11,676,697.51
$11,504,745.62
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
8.79 33.50
299.09 3,116.85
1,151.13
1,141.80 9.33
6,033.38 41,463.45 8,668.56 4,642.67
0.36
339.10 2,972.63
16.74 165.22
782.16
1.00
12.00
133.30 219.10
273.73
76.80
2,115.32
21.00
10.50
1.00
186.00
6.00 201.00
30.00
30.00
1,608.58
137.16
385.26
2,761.80
646.15
10.59
8.28
50.00
45.99 135.48
471.06
52.40
15.00
190.00
22,717.21
126.00
45.00
2.00
1.00
634.14 1,006.09
615.90
2,010.56 689.44
745.52
1,500.00
1,895.14 1,895.14
697.12
697.12
56.00
56.00
30.00
40.14
37.00
16.00
7.16 62.63
10.59
PLANILLA PLANILLA
EXCEDENTES EXCEDENTES EXCEDENTES
7 8
P# 1 P# 2 P# 3
38.37 200.31
33.49
1,390.86 2,928.99
166.52
163,660.14 90,177.32
13.83 56,717.09
4,606.60 2,879.40
526.83 5,226.60
64.53
191.93
95.94 35,755.61
680.93
37.16
445.61
128.00
475.00
330.32
84.28
130.00
315.00
289.85
29.84
22.89 0.44
31.27
82.64
72.45
28.69
68.00 2,240.00
119.58
60.11
138.61
VOLUMENES VALORES
EXCEDENTES
PLANILLADOS PLANILLADOS
P# 4
1,801.14 $ 303,059.82
75.78 $ 21,989.84
24,395.42 $ 347,390.78
24,395.42 $ 114,414.52
2,511,616.42 $ 7,384,152.27
250,976.11 $ 677,635.50
7,486.00 $ 35,109.34
0.00 $ 0.00
45,057.03 $ 144,182.50
827.50 $ 250,939.38
$9,278,873.95
64.53 $ 18,725.32
1,151.13 $ 16,392.09
1,151.13 $ 5,398.80
191.93 $ 59,218.08
130,071.03 $ 200,309.39
104.88 $ 32,359.68
599.41 $ 166,695.92
0.36 $ 55.36
117.77 $ 20,526.13
5,692.68 $ 10,816.09
716.70 $ 120,591.94
181.96 $ 2,729.40
324.47 $ 2,446.50
1,295.72 $ 235,406.41
30,241.00 $ 41,127.76
782.16 $ 2,987.85
1.00 $ 14,150.61
445.61 $ 303.01
$1,072,402.24
238.00 $ 3,819.90
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
232.00 $ 6,359.12
12.00 $ 231.84
0.00 $ 0.00
1,424.91 $ 6,654.33
796.08 $ 6,384.56
3,578.96 $ 34,286.44
701.72 $ 10,722.28
273.73 $ 5,200.87
119.30 $ 1,485.29
0.00 $ 0.00
2,199.60 $ 9,744.23
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
21.00 $ 126.00
10.50 $ 46.52
0.00 $ 0.00
4.00 $ 175.20
274.00 $ 10,250.34
279.00 $ 7,971.03
160.00 $ 2,750.40
345.00 $ 7,093.20
1,608.58 $ 1,576.41
183.49 $ 185.32
0.00 $ 0.00
0.00 $ 0.00
4,277.03 $ 86,524.32
0.00 $ 0.00
2,761.80 $ 6,904.50
936.00 $ 3,650.40
175.00 $ 932.75
10.59 $ 158.85
276.83 $ 2,087.30
51.63 $ 8,998.59
50.00 $ 15,427.00
505.06 $ 7,192.05
3,870.10 $ 18,150.77
89,999.85 $ 242,999.60
$ 613,968.71
477.44 $ 854.62
0.00 $ 0.00
221.27 $ 53,547.34
22,799.85 $ 35,339.77
198.45 $ 1,389.15
73.69 $ 304.34
0.00 $ 0.00
2.00 $ 1,619.94
1.00 $ 847.81
1,114.32 $ 21,818.39
4,087.35 $ 31,595.22
3,808.00 $ 3,046.40
3,790.28 $ 2,653.20
697.12 $ 1,742.80
697.12 $ 8,567.60
175.58 $ 30,429.77
56.00 $ 220.08
0.00 $ 0.00
0.00 $ 0.00
30.00 $ 624.60
40.14 $ 1,468.72
37.00 $ 93.98
16.00 $ 30.40
129.90 $ 40,079.35
47.23 $ 13,134.66
6,391.48 $ 20,452.74
149.20 $ 2,238.00
0.00 $ 0.00
$369,791.71
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
26,559.55 $ 133,594.54
390.72 $ 11,616.11
2,864.25 $ 11,371.07
13.00 $ 290.42
205.00 $ 3,870.40
141.00 $ 4,349.85
0.00 $ 0.00
654.84 $ 4,616.62
$169,709.01
RESUMEN POR RUBRO
RUBRO
CONTRATO ORIGINAL
1038
1039
1039-1
342
306
CONTRATO COMPLEMENTARIO 1
1.1
1.2
333
1.4
1.5
1304
1334
1616
1.10
1.11
1.12
1.13
1.14
1.15
1.16
1.17
1.18
1.19
1.20
1.21
1.22
1.23
333
1754
2.3
505
301
3.1
328
3.3
310
3.5
56
3.7
3.8
53
3.1
3.11
301
3.13
3.14
3.15
3.16
3.17
3.18
3.19
4.1
4.2
4.3
4.4
56
53
301
4.8
4.9
CONTRATO COMPLEMENTARIO 2
7
NS-001
NS-002
NS-003
NS-004
NS-005
NS-006
NS-007
56
NS-008
NS-009
NS-010
61
NS-011
53
NS-012
NS-013
NS-014
5067
5068
5070
5064
NS-015
301
NS-016
NS-017
NS-018
NS-019
NS-009
NS-010
61
NS-011
53
NS-012
NS-013
NS-014
5067
5068
5069
5070
5064
NS-015
301
NS-016
NS-017
NS-018
NS-019
5064
NS-012
NS-018
NS-020
NS-021
NS-022
56
11001
1039
306
1-1.2
1-1.18
1-1.19
1-1.20
1-1.23
333
1754
1-3.19
328
56
505
1-3.11
301
1-3.13
301
1-4.3
CONTRATO COMPLEMENTARIO 3
NS-061
1611
NS-056
NS-055
NS-057
NS-119
NS-120
RIP-001
NS-041
NS-042
NS-046
NS-082
56
53
60
NS-088
NS-089
NS-090
NS-091
NS-092
NS-083
NS-084
NS-103
NS-104
NS-062
306
1.2
1.18
1.19
1.2
61
NS-003
NS-002
61
4.6
4.7
4.8
4.3
301
CONTRATO COMPLEMENTARIO 4
NS-205
NS-206
333
NS-024
NS-110
NS-111
NS-115
NS-102
342
306
301
1334
NS-112
NS-053
NS-119
NS-040
NS-065
NS-087
61
NS-043
5067
478
301
NS-002
NS-062
NS-041
NS-046
CONTRATO COMPLEMENTARIO 5
NS-217
NS-220
NS-215
NS-219
NS-223
78
1633
60
NS-214
1611
NS-223
NS-226
NS-227
56
53
60
NS-002
478
4.7
301
NS-141
NS-051
NS-056
NS-053
NS-205
333
NS-024
1039
61
NS-043
5067
NS-002
NS-041
NS-046
CONTRATO COMPLEMENTARIO 6
53
60
NS-043
NS-228
NS-229
NS-230
NS-231
NS-232
56
53
60
61
NS-008
5068
5069
NS-058
NS-002
478
NS-011
301
NS-103
61
NS-008
5068
478
301
NS-103
5034
53
61
NS-043
NS-059
56
53
60
1039
306
NS-051
NS-041
NS-003
NS-220
NS-219
NS-223
CONTRATO COMPLEMENTARIO 7
56
NS-041
53
60
63
78
NS-214
NS-040
61
1611
478
NS-065
301
5034
NS-041
NS-042
NS-084
NS-043
5068
5069
NS-014
NS-042
478
333
301
53
NS-220
NS-041
4.8
CONTRATO MODIFICATORIO
NS-219
2.3
3.7
NS-214
1611
NS-226
53
NS-002
NS-015
NS-103
NS-018
NS-042
5034
11001
NS-012
NS-104
NS-228
NS-231
5069
NS-017
4.2
3.5
NS-045
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
TOTAL CONTRATADO FINAL
VALORES PLANILLADOS
RIPCONCIV
DESCRIPCIÓN
CONTRATO ORIGINAL
ALBAÑILERIA
MAMPOSTERIA
Hormigón armado en riostras f'c=210 kg/cm2 15x10cm (2f12 + 1f8 c/20 cm)
CONTRATO COMPLEMENTARIO 1
ALBAÑILERIA
Chicotes de 10 mm L=0,60 m
Cuadrada de boquetes
Pasantes para instalaciones D=6''
Mamposteria de piedra
Contrapiso f'c=210 kg/cm2 (e=10 cm, piedra bola =20 cm, polietileno)
Replanteo y nivelacion
Pedraplen
Excavacion a maquina
Relleno manual compactado con material de sitio
Excavacion a maquina
CONTRATO COMPLEMENTARIO 2
PRELIMINARES
Sacada de puertas
Sacada de ventanas
Remocion de adoquin
Excavación a máquina
ESTRUCTURA
SISTEMA SANITARIO
ALCANTARILLADO SANITARIO
Excavacion marginal
Camada de arena
Bombeo de agua
Excavacion marginal
Camada de arena
Bombeo de agua
Ducto Exterior
Bombeo de agua
Cisterna
Exteriores
Excavacion a maquina
Mamposteria
Contrapisos de Vanos
Contrapiso f´c=210 kg/cm2 (e=10 cm, piedra bola =20 cm, polietileno)
Ducto Trinchera
Excavación a máquina
Cisterna
CONTRATO COMPLEMENTARIO 3
ALBAÑILERÍA
COLOCACIÓN DE POLIESTIRENO EXPANDIDO
VIGA GOTERO H.A. (6Ø 10 + 1Ø8 C/15 CM.) F'C= 210 KG/CM2 A=0.40 M
MEDIA CAÑA
EXCAVACIÓN Y RELLENO EXTERIOR
EXCAVACIÓN EN ROCA
EXCAVACIÓN EN LODOS
EXCAVACION A MAQUINA
ALBAÑILERÍA
CHICOTES DE 10 MM L=0,60 M
CONTRATO COMPLEMENTARIO 4
ALBAÑILERÍA
DESALOJO DE ESCOMBROS
DERROCAMIENTO DE ARRIOSTRAMIENTOS
RUBROS EXCEDENTES
ALBAÑILERÍA
HORMIGÓN ARMADO EN RIOSTRAS F'C=210 KG/CM2 15X10CM (2F12 + 1F8 C/20 CM)
CHICOTES DE 10 MM L=0,60 M
CAMADA DE ARENA
CONTRATO COMPLEMENTARIO 5
PAVIMENTOS
Gres Exterior
TUBERIA DE AALL
Excavacion a maquina
ALBAÑILERIA
Malla de tumbado para enlucir (Incluy. Soldadura malla R-131) Interior y exteriores
Replanteo y nivelacion
Camada de arena
Replantillo de hormigon simple simple f'c=140 kg/ cm2 e=0.05 m (Incluye encofrado)
EXCAVACION Y RELLENO EXTERIOR
EXCAVACION A MAQUINA
RIPIO DE 3/4"
BOMBEO DE AGUA
Acero de refuerzo en varillas corrugadas fy=4200 kg/cm2 (provision, conf y colocacion)
RIPIO DE 3/4"
Camada de arena
EXCAVACION A MAQUINA
CONTRATO COMPLEMENTARIO 7
VÍA PERIMETRAL LADOS ESTE, OESTE Y NORTE
EXCAVACION A MAQUINA
EXCAVACIÓN EN ROCA
Camada de arena
Excavación en roca
CONTRATO MODIFICATORIO
Gres Exterior
Bombeo de agua
EXCAVACIÓN EN ROCA
Tub. D=110 mm Pvc presión U/Z 1.00 Mpa + Acc- Inen 1373
Tub. D=63 mm Pvc presión U/Z 1.00 Mpa + Acc- Inen 1373
Pedraplen
Camada de arena
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
TOTAL CONTRATADO FINAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $1,204,677.38
TOTAL : $4,279,023.06
m2 40,000.00 $0.30 $12,000.00 29,629.17
TOTAL : $1,509,574.68
M2 140.00 $10.89 $1,524.60
TOTAL : $1,300,855.42
TOTAL : $1,187,151.49
TOTAL : $543,382.40
TOTAL : $822,827.54
TOTAL : $931,138.38
$15,428,230.03
RIO ($ 3,383,652.88)
$12,044,577.15
$12,084,816.91
PLANILLA PLANILLA PLANILLA PLANILLA
PLANILLA 2
3 4 5 6
35,354.09 486.31
2,862.00
1,459.31 1,551.50
121.00 124.30 42.70
355.53 133.85
355.53 133.85
4,320.78 1,480.61
86.92
4,091.14
115.02
806.94 1,409.78
1,276.08
51.56 3.15
471.57
2,489.55
868.66
552.32 208.64 1,528.84
0.65
244.62
171.26
48.40
267.00
333.00
71.91
6,570.00
80.00
505.49
203.96 148.07
24.00
202.00
193.80 204.00
205.40 85.60
68.10
55.56
5,044.31
62.00
42.00
10.00
6.00
4.00
249.89
672.00 224.00
4,275.61
89.70
9.19
115.54
9.19 0.26
1,220.27 994.41
34.49
717.58
190.28
505.42
9,990.00 9,520.04
22,518.46
6,580.26
100.00
52.00
20.00
59.71 45.56
4,581.98
10.83
158.64
372.96
278.28 135.91
278.28 135.91
32.50
162.34
86.17
32.47
10.00
4,000.00
7,290.00
369.17 468.00
800.00
9,000.00
7,977.98
5,000.00
3,054.93
4,989.03
245.85
0.56 0.04
58.85
15.94
396.80
1.98
900.00
400.00
500.00
222.85 177.15
450.00
12.65
513.86
288.50
5,003.73 691.20
5,000.00
1,444.54 2,055.46
21.60 689.96
163.61
100.00
30.00
6.37 23.63
30.00
1,295.27
10.00
0.10
300.00
30.00
428.46 5,481.23
10.00
12.00 38.00
787.97
1,346.68 153.32
425.21 574.79
41.00 1,837.57
8.00
3.00 65.00
2,471.21
200.00
5,328.24 671.76
3,854.00
1,012.40
5,000.00
4,721.00
2,082.80
1,773.19
1,612.27 927.73
661.65
1,433.70 1,106.30
35.12
15.00
124.68 1,020.99
600.00
218.92
360.20 133.80
7,035.86 9,090.30
170.00
1,213.95 57.00
1,700.95 247.40
126.20
14.00
-
4,003.00 -
367.92
1,781.62 -
7.00 -
3.00
-
-
11.00 -
53.54 -
5.00 -
38.87 -
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 11
2,170.34 199.85
893.24
322.00
2,300.11
2.92
150.78
166.17
150.78
1.19
26.30 12.14
2,927.14
8,717.20
9.02
1,332.54
42.45 31.14
23.00
19.91
1,955.93 1,809.50
483.84 307.54
106.26
15.29 125.83
1,027.40
4,999.95 1,178.03
4,999.95 1,203.65
10.00 27.00
38.00
225.62
-
-
159.27 -
2,590.71 252.06 -
43.85
32.93
59.60 -
1,214.83
-
2.00 -
107.97
196.21
2,681.20
3,501.17
147.48 3,352.52
2,852.39
1,837.29 2,904.25
1,837.29
151.46
64.06
6,384.79
10,071.59
-
36.14 -
0.07 0.18 -
295.28 -
29.70 -
-
3,040.58 497.99 -
120.97 46.78
0.93 0.09 -
934.24 -
42.00 -
12.00 -
1,382.89 -
1,034.12 -
-
-
-
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
12 13 14 15 16
2,398.49 1,150.04
1,090.30 97.56
4,236.35 988.18
2,135.22
18,772.42
748.31
289.31
1,588.38
13,134.87
4.86
0.50
258.42
86.53
443.77
60.43
90.00
107.65
12.09
17.00
90.00
30.00
389.27
(335.24)
18.81 21.12 72.61
694.84 631.13
8,800.00
681.56
438.21 761.95
631.36
1,816.29
2,114.83
1,053.45
397.80 3,877.47
813.18 189.79
389.15 3.16
2,902.18
1,962.56 544.11
200.00
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
17 18 19 20 21
5,183.45 5,087.07
547.20 4,839.99
4,139.27 1,538.23
22,379.76 590.61
8,964.37 3,257.34
2,404.44
3,584.35
6,509.05
80.24
5,428.41
6.61
573.23
22.91
103.00
15.11
19.00
PLANILLA PLANILLA EXCEDENTES VOLUMENES
22 23 P# 1 PLANILLADOS
1,046.31 16,382.44
36,856.40
281.89
0.00
2,650.00
- 41,164.45
- 2,862.00
- 0.00
- 0.00
- 0.00
- 48,601.29
- 14,258.57
- 0.00
- 15,126.89
- 0.00
- 8,134.72
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 288.00
- 489.38
- 489.38
- 0.00
- 44,042.90
- 12,116.43
- 6,396.71
- 0.00
1,128.91 6,930.30
- 206.95
- 14,318.43
- 1.03
- 269.41
- 0.00
- 0.00
- 1,800.00
3,552.42 22,240.44
- 4,203.57
- 2,434.68
- 16,870.00
- 1,118.19
- 1,528.10
- 271,678.05
- 2,492.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 3,600.00
- 1,276.08
- 54.71
- 38.88 510.45
- 0.00
- 2,489.55
- 6,509.05
- 77,200.00
- 868.66
- 868.66
38,346.37
400.53
1.00
12.00
2,725.24
290.79
949.11
8,940.21
8,552.67
8,000.00
1.72
0.00
0.00
1,487.99
449.39
1,017.00
0.00
48.40
267.00
459.71
463.98
0.00
0.00
141.36
7,902.54
103.00
0.00
90.00
80.00
0.90
0.00
0.00
505.49
425.62
15.11
0.00
0.00
24.00
202.00
397.80
107.65
314.00
68.10
87.56
8,809.74
36.00
0.00
90.00
62.00
42.00
0.00
40.00
6.00
4.00
0.00
1,430.54
1,240.00
9,950.40
12,348.00
31,084.02
318.70
873.00
869.08
6,161.71
0.00
0.00
1,674.00
27.11
3,517.42
0.00
0.00
0.00
253.66
15,750.00
1,890.00
0.00
6,734.01
800.00
180.18
357.76
400.00
0.00
7,759.43
10,500.00
505.42
19,000.00
0.00
29,965.96
33,000.00
6,580.26
2.00
2.00
4.00
4.00
53.00
0.00
100.00
37.00
90.00
20.00
4,358.57
4,581.98
0.00
400.00
158.60
225.62
566.48
26.40
240.20
75.00
47.80
2,446.24
36.54
6,279.95
776.86
1,189.71
2,397.34
2,397.34
1,568.06
1,819.74
218.99
571.38
0.00
4,187.13
0.00
3,212.35
83.18
2,896.52
2,115.23
283.81 327.66
16.37
4.00
0.14
378.91
119.10
9.00
59.60
1,214.83
43.85
22.00 34.00
76,057.50
54,489.74
164.07 3,716.05
25,810.70
3,383.22
800.00
8,800.00
104.34 5,137.26
21,782.77
4,132.53
4,961.92
7,331.71
2,114.83
3,500.00
704.00
9,000.00
7,977.98
5,000.00
5,220.00
7.84 182.80
146.70
0.00
19,784.46
5,706.61
1,002.97
0.00
392.31
245.85
7,643.72
4,343.96
3,104.11
0.60
0.00
200.00
58.85
80.00
10,071.59
10,071.59
1.98
900.00
400.00
500.00
400.00
450.00
12.65
0.00
550.00
288.50
0.25
5,990.21
5,000.00
3,500.00
711.56
193.31
100.00
260.00
0.00
30.00
30.00
30.00
4,833.84
10.00
0.10
300.00
0.00
0.00
167.75
30.00
5,909.69
10.00
50.00
4.65
2,520.00
787.97
1,500.00
1,000.00
2,812.81
50.00
80.00
3,854.10
3,602.83
1,034.12
200.00
0.00
0.00
0.00
3,100.00
0.00
6,000.00
6,500.00
0.00
3,854.00
1,012.40
5,000.00
4,721.00
2,082.80
1,773.19
247.82 2,787.82
661.65
0.00
2,540.00
29.82 85.82
0.00
16,800.00
15.00
0.00
1,145.67
600.00
359.50
494.00
280.00
16,126.16
0.00
170.00
1,270.95
1,948.35
0.00
16,252.59
4,547.61
400.00
3,253.13
3,253.13
24.00
372.79
28.00 171.00
95.00
28.98 502.34
12.00
8.00
9.00
888.00 5,388.00
312.20
165.00
0.00
0.00
0.00
446.10 744.15
13,683.33
7,815.21
1,196.19
219.69 7,119.68
5.78 4,232.29
2,053.03
559.86
196.87
7.00
1.35 13.35
10.00
0.00
3.00 29.00
3,661.00
2,868.40
81.00
10.00 21.00
24.00 70.00
107.50 365.84
53.54
74.25 342.17
29.00
2,457.64
16.09
68.89
VALORES
PLANILLADOS
$ 239,838.92
$ 703,220.11
$ 6,627.23
$ 0.00
$ 29,653.50
$979,339.76
$ 28,815.12
$ 1,717.20
$ 0.00
$ 0.00
$ 0.00
$ 354,789.42
$ 123,336.63
$ 0.00
$ 60,507.56
$ 0.00
$ 32,538.88
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 6,537.60
$ 8,931.19
$ 26,548.87
$ 0.00
$ 506,493.35
$ 172,053.31
$ 22,132.62
$ 0.00
$ 97,024.20
$ 51,737.50
$ 21,764.01
$ 187.05
$ 32,466.60
$ 0.00
$ 0.00
$ 43,200.00
$ 44,258.48
$ 31,947.13
$ 34,085.52
$ 56,683.20
$ 279,547.50
$ 423,833.82
$ 412,950.64
$ 33,741.68
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 2,160.00
$ 433.87
$ 328.26
$ 3,573.15
$ 0.00
$ 4,954.20
$ 21,870.41
$ 117,344.00
$ 185,424.16
$ 10,076.46
$3,253,993.59
$ 11,503.91
$ 2,002.65
$ 5.00
$ 48.00
$ 6,813.10
$ 8,578.31
$ 27,998.75
$ 30,039.11
$ 17,019.81
$ 100,800.00
$ 688.00
$ 0.00
$ 0.00
$ 11,308.72
$ 7,864.33
$ 3,417.12
$ 0.00
$ 270.56
$ 2,272.17
$ 6,435.94
$ 7,307.69
$ 0.00
$ 0.00
$ 40,895.45
$ 12,802.11
$ 29,511.56
$ 0.00
$ 3,600.00
$ 480.00
$ 360.00
$ 0.00
$ 0.00
$ 3,841.72
$ 7,448.35
$ 50.77
$ 0.00
$ 0.00
$ 204.24
$ 2,828.00
$ 6,265.35
$ 2,496.40
$ 12,029.34
$ 3,311.02
$ 25,331.11
$ 14,271.78
$ 10,314.72
$ 0.00
$ 3,600.00
$ 372.00
$ 2,042.04
$ 0.00
$ 1,600.00
$ 4,859.82
$ 3,391.24
$ 0.00
$ 2,846.77
$ 6,609.20
$ 189,853.63
$ 138,174.12
$ 18,650.41
$ 7,234.49
$ 15,932.25
$ 47,147.59
$ 87,496.28
$ 0.00
$ 0.00
$ 1,004.40
$ 3,267.03
$ 6,999.67
$ 0.00
$ 0.00
$ 0.00
$ 3,434.56
$ 23,940.00
$ 13,230.00
$1,002,100.59
$ 0.00
$ 138,720.61
$ 10,400.00
$ 12,612.60
$ 3,935.36
$ 13,800.00
$ 0.00
$ 34,917.44
$ 52,500.00
$ 9,097.56
$ 100,700.00
$ 0.00
$ 59,632.26
$ 110,880.00
$ 75,672.99
$ 34.22
$ 104.84
$ 283.28
$ 186.16
$ 838.46
$ 0.00
$ 4,000.00
$ 14,472.55
$ 12,712.50
$ 3,255.40
$ 48,772.40
$ 2,749.19
$ 0.00
$ 7,300.00
$ 8,604.05
$ 1,714.71
$ 339.89
$ 158.40
$ 1,825.52
$ 16,009.50
$ 554.48
$ 17,123.68
$ 219.24
$ 9,545.52
$773,672.81
$ 18,776.71
$ 22,271.37
$ 8,294.80
$ 13,521.00
$ 1,097.64
$ 9,098.70
$ 735.81
$ 5,542.39
$ 0.00
$ 46,853.98
$ 0.00
$ 27,786.83
$ 1,518.04
$ 36,496.15
$ 72,975.44
$ 1,965.96
$ 189.89
$ 3,391.24
$ 56.00
$ 2,879.72
$ 2,084.25
$ 126.00
$ 17,242.28
$ 1,846.54
$ 263.10
$ 5,534.18
$ 380,287.50
$ 288,795.62
$969,631.14
$ 87,327.18
$ 41,297.12
$ 676,644.00
$ 1,376.00
$ 10,648.00
$ 124,578.56
$ 479,220.94
$ 57,855.42
$ 122,906.76
$ 151,033.23
$ 2,558.94
$ 84,000.00
$ 696,960.00
$ 17,910.00
$ 26,806.01
$ 70,000.00
$ 125,280.00
$ 1,096.80
$ 31,314.58
$ 0.00
$ 30,072.38
$ 11,413.22
$ 14,242.17
$ 0.00
$ 4,943.11
$ 5,942.19
$ 26,447.27
$ 16,202.97
$ 59,226.42
$ 240.00
$ 0.00
$ 3,500.00
$ 823.90
$ 480.00
$ 50,357.95
$ 53,379.43
$3,086,084.55
$ 792.00
$ 5,400.00
$ 1,344.00
$ 7,000.00
$ 7,000.00
$ 5,652.00
$ 128.52
$ 0.00
$ 3,685.00
$ 1,774.28
$ 100.00
$ 11,920.52
$ 16,800.00
$ 49,000.00
$ 5,407.86
$ 4,446.13
$ 1,575.00
$ 6,029.40
$ 0.00
$ 180.00
$ 8,679.00
$ 1,200.00
$ 7,347.44
$ 3,911.50
$ 40.00
$ 1,800.00
$ 0.00
$ 0.00
$ 2,642.06
$ 8,679.00
$ 8,982.73
$ 3,911.50
$ 10,000.00
$ 1,860.00
$ 15,120.00
$ 2,647.58
$ 11,400.00
$ 17,500.00
$ 15,723.61
$ 9,500.00
$ 16,000.00
$ 7,669.66
$ 12,105.51
$ 14,477.68
$ 36,152.00
$ 0.00
$ 0.00
$ 0.00
$ 15,500.00
$ 0.00
$ 9,600.00
$ 11,180.00
$ 0.00
$381,863.98
$ 7,669.46
$ 5,062.00
$ 16,800.00
$ 66,094.00
$ 38,531.80
$ 42,999.86
$ 69,054.30
$ 3,969.90
$ 0.00
$ 52,324.00
$ 18,319.14
$ 0.00
$ 25,536.00
$ 3,000.00
$ 0.00
$ 20,622.06
$ 24,000.00
$ 6,291.25
$ 7,780.50
$ 6,493.20
$ 211,091.43
$ 0.00
$ 49,181.00
$ 4,397.49
$ 2,961.49
$ 0.00
$ 26,004.14
$ 22,738.05
$ 2,800.00
$733,721.07
$ 8,783.45
$ 4,229.07
$ 12,120.00
$ 6,710.22
$ 19,331.55
$ 12,454.50
$ 15,271.14
$ 8,208.00
$ 7,980.00
$ 11,799.00
$ 24,084.36
$ 6,712.30
$ 2,970.00
$ 0.00
$ 0.00
$ 0.00
$ 1,279.94
$ 191,566.62
$ 59,395.60
$ 29,629.63
$ 146,665.41
$ 101,574.96
$ 6,898.18
$ 3,359.16
$ 56,954.49
$ 2,738.05
$ 2,413.15
$ 400.00
$ 0.00
$ 5,800.00
$ 19,513.13
$ 68,554.76
$ 15,390.00
$ 4,200.00
$ 9,887.50
$ 4,594.95
$ 358.72
$ 7,934.92
$ 8,309.08
$ 14,745.84
$ 386.16
$ 1,205.58
$904,409.42
ETINAR
RUBRO
CONTRATO ORIGINAL
1
10
11
12
13
RESUMEN .
VALORES CONTRATADOS
VALORES PLANILLADOS
ETINAR
DESCRIPCIÓN
CONTRATO ORIGINAL
CERRAMIENTO
REPARACION DE PAREDES
RESANES
FILOS Y BOQUETES
RESUMEN .
VALORES CONTRATADOS
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 30,642.11
$30,642.11
$30,642.11
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
191.87 $ 13,718.71
12.00 $ 221.40
1.00 $ 352.00
42.18 $ 106.72
170.43 $ 511.29
4.00 $ 748.00
881.07 $ 8,105.84
68.30 $ 532.74
20.50 $ 1,650.05
82.00 $ 359.16
1.00 $ 240.00
1.00 $ 2,248.80
1.00 $ 1,847.40
$ 30,642.11
GRULICENTER
RUBRO
CONTRATO ORIGINAL
56
11330
NS-202
NS-203
301
NS-007
CONTRATO COMPLEMENTARIO 1
1304
NS - 044
1616
CONTRATO COMPLEMENTARIO 2
333
N2.213
NO.14
NO.13
N2.220
CONTRATO COMPLEMENTARIO 3
1719
NS - 044
CONTRATO COMPLEMENTARIO 4
NS-003
NS-040
NS-111
60
53
NS-045
53
1334
NS-024
333
1304
NS-025
NS-250
NS-061
NS-251
1334
328
CONTRATO COMPLEMENTARIO 5
306
NS-102
NS-110
NS-111
NS-052
NS-053
1611
NS-061
NS-062
NS-063
301
1038
1039
1616
NS-044
1334
348
333
505
328
8
NS-110
53
NS-120
NS-040
NS-043
NS-111
NS-044
NS-102
NS-249
1304
NS-143
1611
348
5016
5018
NS-093
NS-096
5054
5052
5048
NS-098
5054
NS-106
NS-107
NS-110
53
NS-120
NS-040
NS-043
NS-111
NS-044
NS-102
NS-249
1304
NS-143
1611
348
5016
5018
NS-093
NS-096
5054
5048
NS-098
9419
5054
CONTRATO COMPLEMENTARIO 6
2565
N3. 129
N3. 201
1611
301
505
328
NS-52
310
490
2006
1758
Ns-048
CONTRATO COMPLEMENTARIO 7
13103
1720
1616
53
NS-120
NS-040
NS-043
NS-111
348
5016
5018
5032
5054
5052
5048
NS-044
NS-062
5049
15202
5033
5031
2565
15214
15215
NS-102
N3.02
CONTRATO COMPLEMENTARIO 8
NS-288
NS-287
2075
2006
1758
CONTRATO COMPLEMENTARIO 9
NS-040
60
328
301
505
310
1039
306
1304
NS-026
1611
333
531
Ns-048
NS-110
56
53
5048
9419
NS-062
NS-213
MB-001
2528
2593
1302
1301
NS-353
NS-040
53
333
505
N3.201
CONTRATO MODIFICATORIO
56
NS-007
NS.026
NS.-003
NS-111
60
333
1304
NS-061
306
1038
1039
NS-249
348
NS-093
5054
NS-096
NS-098
9419
N3.129
505
328
310
490
13103
1720
NS-043
5031
2565
NS-523
5067
NS-060
NS-059
NS-011
NS-063
N3-142
347
531
532
NS-042
533
HNS-011
NS-062
6601
NS-023
NS-044
5049
5054
A4-49
NS-432
N3.30
5048
5048
5049
9419
NS-011
1758
13103
5033
NS-024
531
5067
NS-045
5019
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
GRULICENTER
DESCRIPCIÓN
CONTRATO ORIGINAL
EXCAVACION A MAQUINA
Cerramiento metalico con tuberia estructural redonda (tuboo 2", 4", 2-1/2") incluye pintura
HORMIGON CICLOPEO F'C= 210 KG/CM2 H.S. 60% P. 40% INC. ENCOFRADO
CONTRATO COMPLEMENTARIO 1
ENLUCIDO VERTICAL
CONTRATO COMPLEMENTARIO 2
Malla de enlucidos
Cuadrada de boquetes
Gotero en ventana
CONTRATO COMPLEMENTARIO 3
CONTRATO COMPLEMENTARIO 4
CERRAMIENTO
EDIFICIO
PANTALLON
ENLUCIDO VERTICAL
GOTERO DE PANTALLON
R. NUEVOS
MAXICRILL
OBRA CIVIL
DERROCAMIENTO DE ARRIOSTRAMIENTO
ACARREO DE ESCOMBROS
MAXICRILL
TUMBADO
CERRAMIENTO
MALLA
MALLA FIBRA DE VIDRIO
EDIFICIO
DESAGUES BLOQUE A Y B
BLOQUE A
ACARREO DE ESCOMBROS
CAMADA DE ARENA
MAMPOSTERIA
ENLUCIDO VERTICAL
ESTRUCTURA
PUNTOS SANITARIOS
PERFORACIONES
BLOQUE B
ACARREO DE ESCOMBROS
CAMADA DE ARENA
MAMPOSTERIA
ENLUCIDO VERTICAL
ESTRUCTURA
CONTRAPISO DE H. SIMPLE F´C = 210KG/CM2 (ACERA) E=10 CM.
PUNTOS SANITARIOS
TUBERIAS
CONTRATO COMPLEMENTARIO 6
REVESTIMIENTO DE ALUMINIO TIPO ALUCOBON PARA FACHADA
INCLUYE ESTRUCTURA E INSTALACION.
PASAMANO DE HIERRO NEGRO (INCLUYE PINTURA ACABADO)
HORMIGON CICLOPEO F'C= 180 KG/CM2 H.S. 60% P. 40% INC. ENCOFRADO
HORMIGON F'C=280 KG/CM2 PARA CADENA DE CERRAMIENTO
CERRADURA DE PALANCA-BOTON
CONTRATO COMPLEMENTARIO 7
CAMADA DE ARENA
Soportes de tubería
SUMIDERO DE PISO DE 4" INCLUYE REJILLA
CONTRATO COMPLEMENTARIO 8
CURVA SANITARIA
JUNTA DE DILATACION
CONTRATO COMPLEMENTARIO 9
CUARTO DE DESECHOS
RUBROS CONTRACTUALES
PRELIMINARES
CIMENTACIÓN Y ESTRUCTURA
ALBAÑILERIA
ENLUCIDO VERTICAL
CUADRADA DE BOQUETES
MALLA ELECTROSOLDADA
ACERO ESTRUCTURAL ASTM A-36 PLANCHA LAMINADO EN CALIENTE(SUMINISTRO E
INSTALACIÓN)
DEMOLICION DE ESTRUCTURA DE H.A
ACARREO DE ESCOMBROS
EXCAVACIÓN A MAQUINA
MALLA DE ENLUCIDO
PINTURA EPOXICO
CUBIERTA SANDWICH
CANALON
CUMBRERA
PINTURA INTERIOR SATINADA TRES MANOS
PRELIMINARES
CIMENTACIÓN Y ESTRUCTURA
MALLA ELECTROSOLDADA
IMPERMEABILIZACIÓN PTAR
HH
CONTRATO MODIFICATORIO
EXCAVACIÓN A MAQUINA
ENLUCIDO VERTICAL
CAMADA DE ARENA
ASTAS DE BANDERA
RIPIO EN PATIO
ESPEJO DE 6MM
REVERSIBLE DE 2"
RUBROS NUEVOS
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
PLANILLA
R 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 227,699.30
TOTAL : $ 458,015.70
TOTAL : $ 114,655.82
TOTAL : $ 635,000.00
TOTAL : $ 339,825.24
M 3,200.00 $ 11.19 $ 35,808.00
TOTAL : $ 689,863.58
TOTAL : $ 420,717.22
TOTAL : $ 310,216.28
TOTAL : $ 104,571.60
TOTAL : $ 197,923.82
TOTAL : $ 467,730.06
TOTAL : $ 35,333.42
$4,001,552.04
RIO ($477,389.52)
$3,524,162.52
$2,996,523.37
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
604.70
97.49 181.48
22.32 40.27
7,000.00
5,000.00
690.03
126.89
246.40
617.54
290.61
30.45
25.92 10.03
58.21 28.63
1,051.87
278.28 10.60
278.28
1,174.98
741.60
1,126.20
7,108.39
110.04
68.77 13,73
5.00
9,908.21
40,917.01
3.82
3.31 2,69
9.05
9.05
3.24
132.00
30.18
9.00
35.00 17
3.00
26.00 25.00 1
32.70
33.80
10.56
80.60 78,79
4,99
4,41
4,41
1,17
174.00
14,70
1.00
32.00 18
3.00
22
45,53 13,83
9,20
86.00 35,60
1,450.00
28.32
36.82
1,850.72
99.51
2.33
40.55
8.39
10.80
81.00 255.00
30.00
0.00
564.14
32.59
8.20
32.59
3.12 31.20
1.26
12.42 368.39
0.00
5.00
24.97
40.76 33.52
441.00 469.00
84.12 664.57
0.00
0.00 139.29
109.12
478.00 231.00
31.00 28.00
- - - - -
- - - - -
15.80 478.44 - - -
- - - - -
7.35 - - - 4.61
- 3.26 - - 454.43
- - - - -
- - - - -
188.70 - - - -
- - 12.04 - -
- - 2,292.49 - -
4.50 - - - -
- - - - -
- - - - 3.00
- - - - -
- 1.40 - - -
- - - 9.46 -
- - - - -
- - - 122.56 -
- - - 4.45 10.35
- - - - -
471.25 24.96 - - -
- - 22.67 - -
- - - - 4.00
- - - - -
19.78 - - - -
111.06 951.30 - - -
185.00 - - - -
2.00 - - - -
35.30 - - - -
- 88.40 - - -
- 24.50 - - -
30.00 - - - -
- - - - -
- - - - -
24.00 - - - -
425.00 - - - -
1,583.86 - - - -
690.73 - - 79.31 -
24.96 - - - -
- - - - -
22.00 - - 4.00 -
22.00 - - 1.00 -
12.00 - - 2.00 -
- - - 35.00 -
166.00 - - - -
3.00 - - - -
- - - - -
22.00 46.37 - - -
- 31.59 - - -
396.00 89.00 - - -
160.80 - - - -
5,403.86 - - - -
- - - - -
9.30 - - - -
761.99 - - - -
- - - - -
- - 141.46 - -
135.00 - - - 6.00
- - - -
- - 79.24 5.50
18.20
28.00
10.00
30.15
-
12.50
288.25
253.63
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 11
518.00
888.00
3,020.46 1,896.30
3,570.96 15.19
144.19
483.10
49.96
171.32
740.95 14.72
33.02
141.47
42.78
258.40
200.00
8.00
2.00
806.50
355.89 334.08
124.21
245.93
110.00
119.18
6.00
6.00
28.00
64.00 49.00
- - -
168.00 - -
- - -
- - 137.87
- - -
80.79 - -
- - -
- - -
4.45 - -
1.61 - -
192.00 142.00 - -
- - -
- - -
922.50 1,213.36 - - -
1,540.53 - - 13.25
- - -
15.22 - - -
- - -
- - 54.44
- - 25.33
- - -
- - 34.00
- - 105.00
814.11 - - -
16.74 44.83 - -
- - -
- - 2.00
- - -
- - -
- - 7.00
6.00 - -
151.31 - - -
- - -
- - -
258.03
259.82
-
-
11.30
-
-
-
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
12 13 14 15 16
3,707.86 677.07
140.87
38.40
217.94 244.04
82.58
124.09
160.66
8.52 3.49
19.99 1,287.27 - -
- -
129.49 18.08 - -
400.00 - -
696.36 - -
- -
12.00 -
- 18.00
- -
- -
1,191.81 - -
46.64 15.24
- -
- 11.68
- -
- -
- -
91.79 - -
- -
3.60 -
- -
- -
- -
- -
- -
- -
- -
5.20 - -
- -
24.72 - -
- -
- -
- -
- -
- -
- -
- -
94.02 - -
- -
- -
- -
- -
1.39 39.43
- -
- -
- -
- -
- -
- -
- -
- -
- -
5.00 - -
- -
21.56 - -
- -
- -
- -
- -
- -
- -
- -
- 32.64
- -
- -
7.00 - -
113.00 - 57.00
- - - -
- - - -
- - - -
- 132.79 - -
- - - -
43.51 14.52 - -
- - - -
- - - -
- 12.00 - -
- 2.00 - -
- - - -
- - - -
- - - 937.75
- - - -
- 15.05 - 3.90
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
3.30 12.96 - -
- - - -
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
17 18 19 20 21
138.20 3.09
207.64 7.63
41.18 13.50
169.97 28.94
123.61
77.88 41.80
121.90
57.51 360.48
138.93
- - - -
- - - -
- - - -
- - - -
- - - -
- - 2.20 -
304.03 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
177.72 32.33 - -
- - - 2,742.07
- - - -
- - - -
- - - -
- - - -
- - 0.40 -
- - - -
- - 1,192.62 -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1.76 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
-
2.00
3.95
-
-
-
EXCEDENTES P# EXCEDENTES EXCEDENTES EXCEDENTES
1 P# 2 P# 3 P# 4
947.88
1,292.75
825.37
87.89
98.70
194.55 1,178.79
1.00
224.60
138.09
552.55
37.00
128.12
144.24
29.85
131.38
3.00
1.00
160.00
78.15
5.00
DESCUENTO POR PLANILLAS ANTICIPADAS
RECARGO POR PAGOS MUNICIPAL
GASTOS MEDICOS
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
1,465.88 $ 2,550.63
1,206.04 $ 136,282.52
425.50 $ 40,784.18
92.50 $ 12,321.00
2,960.00 $ 4,499.20
2,180.75 $ 4,797.65
$ 201,235.18
50,000.00 $ 325,000.00
5,000.00 $ 12,500.00
16,509.00 $ 120,515.70
$ 458,015.70
990.03 $ 3,029.49
426.89 $ 2,275.32
23,707.83 $ 61,640.36
9,000.00 $ 25,110.00
1,506.73 $ 3,239.47
$ 95,294.64
9,366.92 $ 257,590.30
7,379.68 $ 202,941.20
12,000.00 $ 30,000.00
$ 490,531.50
1,181.37 $ 803.33
713.20 $ 4,279.20
144.40 $ 527.06
1,308.47 $ 18,318.58
801.09 $ 2,691.66
2,220.00 $ 754.80
224.10 $ 784.35
248.87 $ 836.20
1,347.28 $ 10,912.97
1,210.48 $ 4,515.09
1,157.56 $ 3,935.70
10,000.00 $ 65,000.00
119.68 $ 311.17
263.37 $ 500.40
42.78 $ 641.70
35,973.68 $ 159,363.40
4,053.84 $ 32,836.10
12.01 $ 1,447.33
$ 308,459.04
3,200.00 $ 35,808.00
1,000.00 $ 5,370.00
147.57 $ 495.84
400.00 $ 1,460.00
3,166.11 $ 71,870.70
1,504.98 $ 18,962.75
3,925.77 $ 80,203.48
298.70 $ 4,480.50
20.00 $ 3,255.40
20.00 $ 3,255.40
20,980.53 $ 31,890.41
5,373.34 $ 78,665.70
#VALUE! #VALUE!
0.00 $ 0.00
11,068.96 $ 80,803.41
#VALUE! #VALUE!
0.00 $ 0.00
245.93 $ 1,763.32
245.93 $ 752.55
82.50 $ 17,899.20
5.40 $ 529.31
10,000.00 $ 11,800.00
42,506.63 $ 14,452.25
3.60 $ 12.10
3.82 $ 12.84
#VALUE! #VALUE!
0.00 $ 0.00
9.05 $ 54.30
9.05 $ 158.38
3.24 $ 11.83
0.00 $ 0.00
5.20 $ 27.92
132.00 $ 155.76
24.72 $ 160.68
0.00 $ 0.00
0.00 $ 0.00
30.18 $ 216.39
9.00 $ 168.30
52.00 $ 795.60
4.00 $ 42.40
52.00 $ 795.60
126.72 $ 591.78
33.80 $ 271.08
10.56 $ 101.16
159.39 $ 706.10
110.00 $ 2,252.80
160.00 $ 747.20
6.00 $ 224.46
6.00 $ 171.42
0.00 $ 0.00
1.76 $ 5.91
4.99 $ 491.66
4.41 $ 26.46
4.41 $ 77.18
#VALUE! #VALUE!
0.00 $ 0.00
5.00 $ 26.85
174.00 $ 205.32
21.56 $ 140.14
0.00 $ 0.00
0.00 $ 0.00
14.70 $ 105.40
1.00 $ 18.70
50.00 $ 765.00
3.00 $ 31.80
50.00 $ 765.00
92.00 $ 429.64
9.20 $ 88.14
121.60 $ 538.69
120.00 $ 2,457.60
170.00 $ 793.90
$ 563,244.11
3,074.60 $ 193,699.80
392.65 $ 28,663.45
236.82 $ 9,472.80
1,988.59 $ 40,626.89
3,000.00 $ 4,560.00
230.30 $ 49,965.89
7.33 $ 718.49
0.00 $ 0.00
45.00 $ 4,313.25
10.00 $ 1,332.00
157.80 $ 4,926.52
670.00 $ 20,917.40
168.09 $ 7,434.62
0.00 $ 0.00
$ 366,631.11
4,500.00 $ 7,290.00
5,700.00 $ 28,500.00
2,553.78 $ 18,642.59
165.38 $ 555.68
23.42 $ 2,307.57
160.44 $ 962.64
156.79 $ 2,743.83
26.59 $ 97.05
380.81 $ 2,730.41
71.00 $ 1,327.70
112.00 $ 1,713.60
140.00 $ 1,484.00
1,366.66 $ 6,382.30
113.49 $ 910.19
604.60 $ 5,792.07
937.75 $ 2,344.38
2.00 $ 325.54
18.95 $ 249.00
1,410.00 $ 18,273.60
7.00 $ 145.95
43.00 $ 511.70
1,400.00 $ 88,200.00
0.00 $ 0.00
0.00 $ 0.00
3,056.38 $ 16,412.76
763.29 $ 36,637.92
$ 244,540.48
0.00 $ 0.00
703.13 $ 5,245.35
709.00 $ 2,304.25
59.00 $ 1,841.98
336.00 $ 10,489.92
$ 19,881.50
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1.15 $ 112.72
2,000.73 $ 3,041.11
14.23 $ 3,087.34
142.78 $ 13,685.46
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
259.82 $ 5,308.12
0.00 $ 0.00
7,977.73 $ 21,539.87
0.00 $ 0.00
9.87 $ 33.16
0.00 $ 0.00
136.32 $ 458.04
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
369.00 $ 15,807.96
0.00 $ 0.00
0.00 $ 0.00
81.24 $ 4,196.86
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
20.01 $ 120.06
0.00 $ 0.00
40.62 $ 124.30
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1,096.47 $ 32,718.66
0.00 $ 0.00
0.00 $ 0.00
$ 100,233.66
369.26 $ 642.51
0.00 $ 0.00
220.01 $ 613.83
494.24 $ 336.08
892.05 $ 3,255.98
1,381.81 $ 19,345.34
429.94 $ 1,461.80
1,660.21 $ 10,791.37
382.24 $ 5,733.60
2,509.39 $ 28,080.07
188.70 $ 2,762.57
552.06 $ 9,009.62
7,577.07 $ 8,940.94
264.32 $ 1,895.17
1.00 $ 10.60
3.00 $ 14.01
109.00 $ 1,667.70
474.05 $ 2,100.04
1,907.00 $ 39,055.36
159.19 $ 11,620.87
50.00 $ 10,848.00
0.00 $ 0.00
133.82 $ 12,826.65
56.21 $ 7,487.17
540.00 $ 874.80
780.57 $ 3,902.85
22.67 $ 396.73
11.00 $ 130.90
0.00 $ 0.00
19.78 $ 4,762.43
1,062.36 $ 6,363.54
185.00 $ 2,664.00
2.00 $ 76.80
35.30 $ 481.14
88.40 $ 985.66
24.50 $ 174.93
30.00 $ 1,539.90
0.00 $ 0.00
0.00 $ 0.00
24.00 $ 401.04
425.00 $ 1,147.50
1,583.86 $ 4,656.55
901.42 $ 261.41
24.96 $ 449.28
0.00 $ 0.00
26.00 $ 2,679.30
23.00 $ 4,830.92
17.00 $ 1,725.50
36.00 $ 58.32
326.00 $ 1,222.50
3.00 $ 4,041.00
0.00 $ 0.00
68.37 $ 326.12
31.59 $ 354.12
485.00 $ 8,487.50
160.80 $ 804.00
5,403.86 $ 35,125.09
0.00 $ 0.00
9.30 $ 31.06
761.99 $ 1,981.17
0.00 $ 0.00
141.46 $ 16,685.21
141.00 $ 8,781.48
0.00 $ 0.00
84.74 $ 4,194.63
$ 299,096.66
18.20 $ 174.36
508.60 $ 4,872.39
106.15 $ 1,394.81
0.00 $ 0.00
15.00 $ 769.95
0.00 $ 0.00
30.15 $ 48.84
0.00 $ 0.00
0.00 $ 0.00
68.00 $ 255.00
1.00 $ 12.00
991.51 $ 2,677.08
12.50 $ 170.38
288.25 $ 1,008.88
0.00 $ 0.00
15.00 $ 199.95
9.00 $ 248.94
1.00 $ 280.00
0.00 $ 0.00
34.00 $ 1,509.26
253.63 $ 8,499.14
$ 22,120.98
TOTAL : $3,169,284.56
PLANILLAS ANTICIPADAS ($173,793.63)
ARGO POR PAGOS MUNICIPAL $437.13
GASTOS MEDICOS $595.31
TOTAL: $2,996,523.37
SERVIMAD
RUBRO
CONTRATO ORIGINAL
N2.147
N3.62
N3.68
N3.68
N3.68
N3.64
N3.61.1
N3.65
N3.65
N3.62.1
2012
2013
1304
N.14
CONTRATO PRINCIPAL 1
2334
2334
CONTRATO COMPLEMENTARIO 1
N2.147
N3.68
N3.64
N3.61.2
N3.65
N3.65
NS-451
N3.62.1
2012
2013
306
CONTRATO MODIFICATORIO
2039
N3.64
N3.61.2
N3.61.1
1304
N.14
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
SERVIMAD
DESCRIPCIÓN
CONTRATO ORIGINAL
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MARCO METALICO 0,90M X 2,10 M P3a
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MARCO METALICO 0,90M X 2,10 M P3b
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MIRILLA VERTICAL Y MARCO
METALICO 1,60 X 2,10 M DOBLE HOJA P4
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MARCO METALICO 0,90M X 2,10 M P6
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MIRILLA VERTICAL Y MARCO
METALICO 1,60 X 2,10 M DOBLE HOJA P7
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MIRILLA VERTICAL Y MARCO
METALICO 2,40 X 2,10 M DOBLE HOJA P8
PUERTA TERMOLAMINADA EN MDF TIPO RH CON MARCO METALICO 1,20M X 2,10 M P9
ENLUCIDO VERTICAL
CONTRATO PRINCIPAL 1
CONTRATO COMPLEMENTARIO 1
CONTRATO MODIFICATORIO
ENLUCIDO VERTICAL
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 722,579.48
TOTAL : $ 16,990.66
TOTAL : $ 113,079.44
TOTAL : $ 15,430.96
$868,080.54
ORIO ($37,143.25)
$830,937.29
$820,626.15
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
0.50 2.50
6.00 1.20
0.10 2.90
7.40
32.70 8.50
34.00
10.00
0.10
0.20
0.90
30.33
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 11
8.70
26.10
17.30
7.00
198.00
14.00 172.00
21.82 63.71
186.74 496.52
676.18
697.00 $ 20,073.60
240.50 $ 106,851.75
487.00 $ 202,426.42
308.00 $ 128,023.28
86.00 $ 39,216.00
92.00 $ 86,672.28
44.00 $ 21,563.96
1.00 $ 1,064.61
6.00 $ 6,600.00
42.00 $ 27,513.78
396.00 $ 59,400.00
374.00 $ 25,245.00
210.22 $ 1,723.80
1,480.08 $ 3,700.20
$ 730,074.68
100.00 $ 5,159.00
230.00 $ 11,831.66
$ 16,990.66
0.00 $ 0.00
7.20 $ 2,992.75
3.00 $ 2,826.27
7.40 $ 3,626.67
9.00 $ 9,581.49
4.90 $ 5,390.00
41.20 $ 30,076.00
55.00 $ 36,029.95
10.00 $ 675.00
0.00 $ 0.00
$ 98,698.13
710.50 $ 24,448.31
7.30 $ 6,877.26
3.00 $ 1,470.27
6.80 $ 4,454.61
0.00 $ 0.00
30.33 $ 75.83
$ 37,326.28
TOTAL : $883,089.75
DESCUENTO POR PLANILLAS ANTICIPADAS ($ 62,463.60)
TOTAL: $820,626.15
EECOL
RUBRO
RUBRO SUB
CAMC
CONTRATO ORIGINAL
6338 6338
6618 6618
7110 7110
NS-211 NS-211
7109 7109
6488 6488
6486 6486
6484 6484
6489 6489
6485 6485
6495 6495
CONTRATO COMPLEMENTARIO 1
502003 502003
502002 202002
501101 501101
7102 7102
7026 7026
6957 6957
508247 508247
508254 508254
503017 503017
6312 6312
6485 6485
505062 505062
505057 505057
505055 505055
505061 505061
505063 505063
517665 517665
505056 505056
505053 505053
505054 505054
CONTRATO COMPLEMENTARIO 2
504043 504043
504052 504052
504053 504053
504048 504048
504050 504050
504054 504054
501076 501076
501102 501002
501116 501116
501136 501136
515540 505540
515541 515541
515542 515542
515543 515543
515545 515545
508225 508225
508222 508222
508192 508192
508189 508189
517650 517650
517644 517644
517625 517625
518716 518716
504057 504057
515151 515151
515152 515152
504044 504044
501138 501138
501137 501137
501139 501139
501113 501113
501141 501141
501078 501078
501142 501142
501115 501115
501134 501134
501143 501143
501140 501140
505064 505064
507178 507178
507177 507177
506139 506139
506138 506138
515546 515546
515547 515547
515548 515548
515549 515549
515550 515550
515544 515544
512443 512443
512444 512444
512448 512448
513482 513482
513483 513483
513478 513478
513480 513480
510298 510298
510318 510318
508236 508236
508253 508253
508238 508238
508241 508241
508233 508233
508184 508184
508182 508182
508217 508217
508219 508219
508181 508181
508210 508210
508206 508206
508204 508204
508202 508202
508201 508201
508255 508255
508193 508193
508197 508197
508194 508194
517676 517676
517680 517680
517678 517678
517633 517633
517679 517679
517677 517677
517642 517642
517648 517648
518727 518727
518718 518718
518726 518726
518721 518721
518719 518719
518725 518725
518722 518722
518723 518723
518724 518724
518717 518717
519726 519726
518725 518725
518729 518729
519765 519765
519766 519766
519767 519767
519768 519768
518721 518721
518726 518726
6230 6230
6231 6231
6233 6233
6234 6234
7016 7016
10621 10621
6178 6178
7104 7104
7103 7103
6145 6145
6146
7064 7064
7065 NS-632
7066 NS-633
7067 NS-634
7068 NS-635
7069 NS-636
7070 NS-637
7073 NS-638
7074
7089 EE-0003
7096
6691 6691
7053
6679
6688
7048 EE-0014
7112 7112
7113 7113
7135 7135
9246 9246
9245 9245
9243 9243
7024 7024
7017 7017
EE-0024
CONTRATO COMPLEMENTARIO 3
2 SEE-002
3 SEE-003
4 SEE-004
5 SEE-005
6 SEE-006
7 SEE-007
8 SEE-008
9 SEE-009
10 SEE-010
11 SEE-011
18 SEE-018
19 SEE-019
20 SEE-020
21 SEE-021
22 SEE-022
24 SEE-024
25 SEE-025
26 SEE-026
27 SEE-027
28 SEE-028
29 SEE-029
30 SEE-030
31 SEE-031
32 SEE-032
35 SEE-035
36 SEE-036
37 SEE-037
38 SEE-038
39 SEE-039
40 SEE-040
42 SEE-042
43 SEE-043
44 SEE-044
45
46 -
47 -
48 -
49 SEE-049
58 SEE-058
59 SEE-059
60 -
61 SEE-065
64 SEE-064
65 SEE-065
66 SEE-066
67 SEE-067
68 SEE-068
69 SEE-069
71 SEE-071
72 -
73 -
74 -
75 -
76 SEE-076
77 -
78 -
79 -
80 -
83 SEE-083
84 SEE-084
85 SEE-085
86 -
88 -
RESUMEN .
VALORES PLANILLADOS
EECOL
DESCRIPCIÓN
PLEMENTARIO 1
Iluminacion Exterior
Postes de 12 mts
Postes de 9 mts
Luminarias Nova LED 150 W
Rubros Adicionales
Punto de iluminacion con cable THHN flex 2#12+1#14 y tuberia EMT 1/2"
Punto de tomacorriente doble polarizado con cable THHN flex #12 y tuberia EMT 1/2"
Tomacorriente doble polarizado con tierra aislada (NARANJA) 120V-15A con tapa
Via de chispas
Gabinete metalico para servicio pesado (tablero BT) con barras de 3500 Amp
Gabinete metalico para servicio pesado (tablero BT) con barras de 2000 Amp
Gabinete metalico para servicio pesado (tablero BT) con barras de 1500 Amp
Gabinete metalico para servicio pesado (tablero BT) con barras de 1000 Amp
Gabinete metalico para servicio pesado (tablero BT) con barras de 800 Amp
Celda de remonte de cables con barraje horizontal y vertical 17,5KV SER-C Bus bar
lift unit
Tuberia rigida de 4" (para bajante deMT, incluye tuberia, codo, union, reversible
rigidas)
Pararrayos IONOCAPTOR
PLEMENTARIO 3
SUB-ESTACION ELECTRICA.
15Seccionador mando manual para 69KV 1200AMPS, 350_kV BIL, 3 PHASE, 60HZ
de para montaje en pórtico.
Seccionador mando motorizado para 69KV 1200AMPS, 350_kV BIL, 3 PHASE, 60HZ
de para montaje en pórtico.
Pararrayo Tipo estación 69 KV (60KV) Class 3, 10kA, Brown Porcelain, BIL 160
kVrms/350 kVp. Creepage 25mm/kV, as per IEC-60099-4 (with insulating base and
discharge counter).
Interruptor de poder de 69 KV Tanque Vivo en gas SF6 como medio de interrupción,
tipo exterior de 1250 A, 31,5KA, 350KVBIL , Voltaje de accionamiento de control
125VDC.
Transformadores de Corriente de 69KV destinados para proteccion y medicion (0,2-
5P20- 15VA) 325KVBIL, 60HZ.
Traslado de señales de la caja de control del Interruptor Tanque vivo 69 KV, al tablero
de protección y control
Cable de media tension 4/0 MCM 15KV destinados para la conexión desde el
transformador hasta el interruptor de la celda principal tipo metal clad
Cable de neutro se utilizará conductor de cobre aislado para 600 v, calibre 4/0 AWG
Conexión puesta a tierra OPGW para poste y torre parte superior de la estructura
Baliza de señalización
RESUMEN .
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $713,028.53
TOTAL : $10,811,179.80
TOTAL : $1,600,000.92
$14,297,537.39
$13,805,446.54
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
33.44 168.92
61.35
1,000.03 1,939.56
4,821.12
5.00
1,133.92
2.00 1.00
3.00 2.00
635.00
3.50
14.00
2.80
858.20 735.21
0.90
2.40
1,901.70
1,590.30
0.70
476.70 484.69
1,323.98 896.61
694.58 383.50
225.33 231.95
70.84 114.94
243.46
4.20
0.60 0.40
9.60 6.40
4.20 2.80
3.60
0.60 0.40
1,024.48
0.90
0.70 1.10
0.70 1.10
1.40 0.40
1.40 0.40
2.80 0.80
0.90
4.50
0.70
3.50 1.00
1.50
0.90
0.70
1.80
0.60
0.60
10.20
0.70 0.20
1.80
60.00
36.00
1.50
10.00
1.50 0.50
0.60 0.20
2.70 0.90
0.90 0.30
2.70 0.90
0.90 0.30
0.30 0.10
0.90 0.30
0.30 0.10
0.60 0.20
0.60 0.40
0.30 0.10
1.20 0.40
0.30 0.10
7.00
9.00
3.00
1.00
0.30 0.10
1.00
1.00
1.00
1.00
1.00
0.10
0.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.20
1.10
0.90 0.10
-
2.00
5.00
2.00
1.00
1.00
1.00
12.00
8.00
-
-
1.00
4.00
2.30
1.00
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 11
53.00
128.64 32.90
377.65
442.83
923.98 2,692.22
1,212.88
2,352.10
4.00
66.50 11.00
140.00
866.08
265.19
380.00
660.00 307.60
798.00
2.00
1.00
25.00
17.00
3.00
2,647.00
33.00
11.00
1,270.00
516.00
125.00
1.00 1.50
4.00 - - 2.00
0.80 0.40
172.47 57.48
1,240.00
4.00
1.20
488.00
513.00
133.60
100.90
131.28
3.60 0.40
2.70 0.30
1.80 0.20
6.30 0.70
11.70 1.30
0.20 0.10
42.00
7.00
288.61
242.41
42.81 97.97
66.54
16.13 5.37
22.35 7.45
157.80 277.20
2.10
1.80
325.52
0.20
3.90
0.20
0.90
0.30
0.30
13.20
1,416.00
290.00
230.00
21.00
1.20
8.00
1.20 0.80
350.00
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
12 13 14 15 16
1,102.00
509.00 122.00
279.00
4.00
9.00
91.00
165.70
0.10
7.00
4.00
0.40
214.00
136.00
148.00
85.00 262.00
68.50
73.80
29.15
595.23
237.75 50.00
145.00
130.65
0.70
0.60
0.10
0.20
0.20
0.20
0.20
0.40
0.10
0.50
0.10
0.50
0.60
0.10
0.10
0.30
0.10
0.10
3.60
0.10
0.20
459.00
114.00
136.00
16.00
55.00
0.30
2.00
PLANILLA PLANILLA PLANILLA
EXCEDENTES EXCEDENTE
17 18 19
P# 1 S P# 2
604.18 496.94
166.34
141.44
18.00
45.00
238.55
82.20
630.85
660.00
862.10
227.90
105.00
18.50
87.80
88.95
79.70
1,035.60
4.00
7.00
7.00
64.00
3,300.00
20.00
19.00
42.00
400.00
514.93
920.00
21,560.00
2.00
EXCEDENTES EXCEDENTES EXCEDENTES EXCEDENTES EXCEDENTES
P# 3 P# 4 P# 5 P# 6 P# 7
365.53
259.52
52.12
96.00
56.00
428.78
2.00
1.00
1,181.50
710.97 95.65
37.49
56.25
112.55 150.80
365.67
2.70 0.30
4.50 0.50
9.90 1.10
7.20 0.80
141.83
162.00
VOLUMENES
EXCEDENTES EXCEDENTES EXCEDENTES
PLANILLADOS
P# 8 P# 9 P# 10
194.10 644.63
1,001.48
81.90 2,324.02
93.65 792.17
319.84 973.96
0.00
0.00
6,555.79
0.00
6,034.00
19,214.06
0.00
0.00
0.00
9.00
235.00
419.00
745.38 2,745.38
265.19
0.00
2,526.76 2,906.76
0.00
0.00
8,288.00
4,848.03
0.00
2.00
2.00
5.00
9.00
25.00
17.00
3.00
37.00
1,750.00
0.00
0.00
3,749.00
0.00
0.00
0.00
33.00
11.00
23.00 1,980.00
795.00
0.00
149.00 274.00
4.00
9.00
6.00
20.00
4.00
257.34
2,949.65
259.31
229.95
1,668.78
18.00
141.00 186.00
1.00
11.00
4.00
4.00
702.00
136.00
0.00
0.00
661.00
0.00
347.00
0.00
2,103.80
1,765.00
0.00
0.00
0.00
131.28
0.00
238.55
82.20
4.00
3.00
2.00
7.00
13.00
1.00
0.00
0.00
0.00
0.00
0.00
44.00
8.00
0.00
0.00
4,171.09 4,831.09
69.87 2,501.37
419.20 5,229.32
4,699.43 5,359.43
461.01 3,437.63
2,784.90
0.00
842.21
0.00
347.49
0.00
91.80 293.05
0.00
192.15 297.15
35.30 150.30
239.95
88.95
109.50
698.35
4,150.67
7.00
4.00
21.00
18.00
6.00
9.00
1,491.83
1.00
2.00
2.00
2.00
2.00
4.00
1.00
5.00
1.00
5.00
6.00
1.00
1.00
3.00
1.00
1.00
27.00
1.00
2.00
1,875.00
404.00
366.00
37.00
55.00
0.00
0.00
1,035.60
0.00
4.00
0.00
0.00
7.00
75.00 167.00
5.00 121.00
795.00 4,095.00
20.00
19.00
42.00
0.00
0.00
0.00
0.00
19.70 419.70
514.93
0.00
1,383.77 2,303.77
3.00
20.00
2.00
0.00
0.00
0.00
34,290.12 55,850.12
512.00
2.00 4.00
0.00
0.00
0.00
0.00
5.00
2.00
9.00
3.00
9.00
3.00
1.00
3.00
1.00
2.00
1.00
1.00
4.00
1.00
0.00
7.00
9.00
3.00
8.00 9.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
0.00
2.00
2.00
1.00
0.00
0.00
0.00
2.00
5.00
2.00
1.00
1.00
1.00
0.00
12.00
0.00
0.00
0.00
0.00
4.00 12.00
0.00
0.00
0.00
0.00
0.00
1.00
2.00 6.00
2.30
0.00
0.00
1.00
VALORES
PLANILLADOS
$ 25,179.25
$ 39,458.31
$ 108,392.29
$ 40,234.31
$ 55,525.46
$ 0.00
$ 0.00
$ 15,799.45
$ 0.00
$ 23,954.98
$ 130,847.75
$ 439,391.80
$ 7,290.00
$ 169,200.00
$ 368,720.00
$ 17,954.79
$ 641.76
$ 0.00
$ 12,063.05
$ 0.00
$ 262,895.36
$ 144,131.93
$ 0.00
$ 3,500.22
$ 3,389.40
$ 10,716.00
$ 18,131.67
$ 7,375.00
$ 3,332.00
$ 4,509.99
$ 2,390.57
$ 48,125.00
$1,084,366.74
$ 17,432.85
$ 0.00
$ 0.00
$ 0.00
$ 17,280.78
$ 20,324.59
$ 114,840.00
$ 99,375.00
$ 0.00
$ 19,180.00
$ 8,646.12
$ 13,013.01
$ 51,895.38
$ 178,461.60
$ 63,827.68
$ 4,449.41
$ 80,702.42
$ 177,865.92
$ 263,955.01
$ 92,867.61
$ 2,340.00
$ 24,180.00
$ 16,833.33
$ 118.03
$ 6,332.00
$ 84,534.24
$ 10,150.92
$ 66,096.00
$ 0.00
$ 0.00
$ 111,861.03
$ 0.00
$ 24,290.00
$ 0.00
$ 170,407.80
$ 254,160.00
$ 0.00
$ 0.00
$ 0.00
$ 8,231.26
$ 0.00
$ 4,508.60
$ 1,057.91
$ 19,881.84
$ 12,311.64
$ 7,274.52
$ 25,460.82
$ 30,201.60
$ 9,403.08
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 115,222.36
$ 28,555.28
$ 0.00
$ 0.00
$ 26,377.75
$ 22,537.34
$ 72,478.38
$ 63,348.46
$ 75,834.12
$ 196,530.39
$ 0.00
$ 38,472.15
$ 0.00
$ 18,941.68
$ 0.00
$ 25,263.84
$ 0.00
$ 37,937.14
$ 39,835.51
$ 71,989.80
$ 13,834.39
$ 22,007.31
$ 281,414.10
$ 229,947.12
$ 327,363.47
$ 66,975.64
$ 198,937.62
$ 841,897.62
$ 7,819.26
$ 34,255.44
$ 146,154.59
$ 10,316.67
$ 23,740.00
$ 31,583.34
$ 42,800.00
$ 48,100.00
$ 117,333.32
$ 24,050.00
$ 332,308.35
$ 152,669.10
$ 2,517,216.90
$ 276,298.80
$ 17,880.00
$ 97,806.32
$ 212,355.18
$ 106,528.48
$ 66,538.93
$ 465,137.10
$ 21,400.00
$ 70,766.66
$ 7,781.25
$ 1,975.56
$ 2,862.12
$ 395.90
$ 1,768.25
$ 0.00
$ 0.00
$ 5,519.75
$ 0.00
$ 659.28
$ 0.00
$ 0.00
$ 2,853.06
$ 91,611.19
$ 110,603.68
$ 38,820.60
$ 388.80
$ 511.29
$ 1,798.86
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 1,112.21
$ 1,513.89
$ 0.00
$ 20,227.10
$ 75,079.71
$ 534,341.80
$ 10,901.00
$ 0.00
$ 0.00
$ 0.00
$ 82,099.68
$ 22,430.72
$ 6,688.00
$ 0.00
$10,774,455.61
$ 92,640.00
$ 54,566.00
$ 13,320.00
$ 61,500.00
$ 83,005.71
$ 29,558.57
$ 372,142.86
$ 2,592.00
$ 68,377.00
$ 20,183.00
$ 50,082.00
$ 44,285.00
$ 177,140.00
$ 132,000.00
$ 10,990.00
$ 14,130.00
$ 4,710.00
$ 17,493.71
$ 10,015.00
$ 1,500.00
$ 1,122.50
$ 2,060.00
$ 12,500.00
$ 4,928.57
$ 1,419.00
$ 863.00
$ 4,622.50
$ 1,388.75
$ 1,388.75
$ 1,388.75
$ 12,588.75
$ 2,462.50
$ 10,837.50
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 58,000.00
$ 20,000.00
$ 13,580.00
$ 0.00
$ 0.00
$ 5,000.00
$ 6,250.00
$ 2,500.00
$ 4,027.50
$ 693.75
$ 3,695.00
$ 9,270.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 15,998.40
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 14,242.39
$ 1,803.56
$ 691.37
$ 0.00
$ 33,679.00
$ 1,507,232.39
ESTRUSA
RUBRO
CONTRATO ORIGINAL
2328
CONTRATO COMPLEMENTARIO 1
2328
N3.125
N3.124
2332
HMS-016
2006
CONTRATO COMPLEMENTARIO 2
NS-405
NS-407
NS-406
CONTRATO COMPLEMENTARIO 3
2329
CONTRATO COMPLEMENTARIO 4
2332
2006
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ESTRUSA
DESCRIPCIÓN
NTRATO ORIGINAL
NTRATO COMPLEMENTARIO 1
Ventaneria de aluminio y vidrio selladas con perfil de mampara de 7x4 vidrio de 6mm
Muro Cortina
NTRATO COMPLEMENTARIO 2
Puerta Abatible de Vidrio Templado con accesorios de acero inoxidable tipo fitting
NTRATO COMPLEMENTARIO 3
Mampara de aluminio y vidrio verde automotriz templado de 6 mm en perfileria de color natural
7x4
NTRATO COMPLEMENTARIO 4
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 399,832.00
m2
167.78
$ 218.00 $ 36,576.04
u 88.00
TOTAL : $ 194,457.19
TOTAL : $ 56,190.26
TOTAL : $ 17,696.10
m2 171.99
$ 218.00 $ 37,493.82 154.05
u 90.00
TOTAL : $ 37,493.82
$705,669.37
$713,475.17
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
332.29
386.12 13.88
154.32
19.21
17.05
11.40
49.79
PLANILLA PLANILLA PLANILLA EXCEDENTES EXCEDENTES
7 8 9 P# 1 P# 2
241.84 78.79
288.59 247.48
6.31 28.84
4.01
229.6 42.64
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
3,693.72 $ 321,058.14
$ 321,058.14
264.74 $ 23,011.20
332.29 $ 82,341.46
936.07 $ 88,477.34
154.32 $ 33,641.76
$ 227,471.76
78.83 $ 73,672.94
59.03 $ 8,978.46
15.41 $ 4,689.26
$ 87,340.66
455.24 $ 44,021.71
$ 44,021.71
154.05 $ 33,582.90
$ 33,582.90
I2E
RUBRO
CONTRATO ORIGINAL
ILUM1
ILUM2
ILUM3
ILUM4
ILUM5
ILUM6
ILUM7
ILUM8
ILUM9
ILUM10
ILUM11
RESUMEN .
VALORES PLANILLADOS
I2E
DESCRIPCIÓN
NTRATO ORIGINAL
RESUMEN .
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 16,911.23
$16,911.23
$14,921.53
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
568.00 $ 8,389.36
19.00 $ 864.50
8.00 $ 720.80
16.00 $ 331.20
74.00 $ 563.14
43.00 $ 523.31
128.22 $ 1,323.23
69.79 $ 517.14
66.49 $ 492.69
0.00 $ 0.00
448.00 $ 1,196.16
$ 14,921.53
TOTAL :
METALES BARRERA
RUBRO
CONTRATO ORIGINAL
R/N
R/N
R/N
531
301
1038
1304
NS-025
NS-026
NS-045
NS-110
NS-024
NS-410,
NS-411,
NS-412,
NS-413,
NS-414
N3.212
R/N
R/N
CONTRATO COMPLEMENTARIO 2
531
531
531
531
N3.129
R/N
R/N
R/N
531
R/N
CONTRATO MARQUESINA
3a
2
3
3a
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
METALES BARRERA
DESCRIPCIÓN
CONTRATO ORIGINAL
Enlucido vertical
Cuadrada de Boquetes
Acarreo de escombros
Malla de tumbado para enlucir (Incluy. Soldadura malla R-131) Interior y exteriores
Flashing de 0,65mm
CONTRATO COMPLEMENTARIO 2
Por fabricar tramos de puertas con material de obra. materiales de tubo cuadrado de 1 1/4" x
2mm, malla electro soldada de 10x10x4mm, el material sera reutilizado. seguridad picaporte
para candado.
Por desmontar reestructras y montar tramos fijos y puertas de malla de alambre en cerramiento
perimetral y provisional de obra en area de ingreso de garita 2. Se realizo movimiento de
puertas y se reparo tramo de malla. Materiales: tubo redondo de 3"x 4mm, bisagras picaportes.
Medidas: tramo fijo 7.33mm x 2,72, puertas-7.70m x 2.45m.
Fabricación e instalación de friso de pantalla master 1000 color rojo de 0.40mm. Tumbado:
flush panel color rojo de 0.40mm. En edificios taller de mantenimiento y vapor y condensado.
Pasamanos de hierro
Por realizar trabajo de colocación de soportes de cajas VAV en el cual se utilizara riel channel
de 40x20, varillas enroscables de 3/8" con tuercas y anillos, partes soldada sera pintada.
CONTRATO MARQUESINA
Flashing de 0.65mm
Pilares, vigas cargadores y vigas de amarre formado con doble canal U de 200x50x4mm.
Tejido de correa de 150x50x3mm.
Platinas de 50x4mm.
Canalon de AALL material de plancha galvanizado
de 1.1mm
Cubierta tipo sanduche de 0.40mm prepintado superior e inferior, inyectado poliuretano de
40mm
MARQUESINA
Por fabricacion DEL BLOQUE
de estructura metalica enF area de
marquesina de acuerdo a lo indicado en planos, materiales seran:
Vigas I VS1 fabricado con plancha de acero A36 de 12mm.
Tejido de correa de 150x50x15x3mm.
Estructura de pantalla de tubos cuadrado de 50x50x3mm Y 50X50X2mm Pintado con dos
manos MARQUESINA
de anticorrosivoDEL
grisBLOQUE
Sherwin Williams.
B area de
Por fabricacion de estructura metalica en
marquesina de acuerdo a lo indicado en planos, materiales seran:
Vigas I VS2 fabricado con plancha de acero A36 de 12mm.
Tejido de correa de 150x50x15x3mm.
Estructura de pantalla de tubos cuadrado de 50x50x3mm Y 50X50X2mm Pintado con dos
manos MARQUESINA
de anticorrosivoDEL
gris Sherwin Williams.
Por fabricacion de estructura BLOQUE
metalica enH area de
marquesina de acuerdo a lo indicado en planos, materiales seran:
Vigas I VS2 fabricado con plancha de acero A36 de 8mm.
Tejido de correa de 150x50x15x3mm.
Estructura de pantalla de tubos cuadrado de 50X50X2mm Pintado con dos manos de
anticorrosivo
MARQUESINA gris DEL
Sherwin Williams.
BLOQUE D
Por fabricacion de estructura metalica en area de
marquesina de acuerdo a lo indicado en planos, materiales seran:
Vigas I VS2 fabricado con plancha de acero A36 de 8mm.
Tejido de correa de 150x50x15x3mm.
Estructura de pantalla de tubos cuadrado de 50X50X2mm Pintado con dos manos de
anticorrosivo gris Sherwin Williams.
Canalones de AALL material de plancha galvanizado
de 1/20" (1.1mm)
Flashing de 0.65mm
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
ERA 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 240,426.00
TOTAL : $ 280,526.85
TOTAL : $ 177,993.90
TOTAL : $ 83,563.10
TOTAL : $ 30,690.00
U 248.00 $ 8.50 $ 2,108.00 248.00
TOTAL : $ 2,108.00
TOTAL : $ 3,472.50
$815,307.85
$867,108.50
PLANILLA PLANILLA PLANILLA PLANILLA EXCEDENTES
2 3 4 5 P# 1
70.20 81.56
5,880.00 - -
260.18 7.11 -
456.82 203.18 - -
660.00 - -
540.00 - -
270.00 - -
26.49 21.51
- -
210.00 - -
360.00 - -
707.88 - -
139.44 - -
84.98 - -
- -
3,199.68 -
1,087.10 -
- 53.96
- 1.00
- -
1,271.07 -
14.94 6.06
- 200.00
93.34 -
- -
114.00 -
- -
65.92 -
64.29
94.00
EXCEDENTES EXCEDENTES EXCEDENTES EXCEDENTES EXCEDENTES
P# 2 P# 3 P# 4 P# 5 P# 6
204.73 20.51
5,407.68
46.78
383.58
184.28 7.51
293.00
373.82 7.03 97.89
41.06
34.63 27.61
35.16
46.30
2,137.64 $ 203,075.80
748.74 $ 71,130.30
518.43 $ 98,501.70
$ 372,707.80
15,207.68 $ 38,779.58
507.29 $ 771.08
1,146.78 $ 19,197.10
1,571.53 $ 11,550.75
1,283.58 $ 5,365.36
641.79 $ 2,682.68
80.00 $ 744.00
10.00 $ 93.00
756.33 $ 4,220.32
743.25 $ 163,515.44
893.00 $ 71,440.00
1,658.54 $ 71,051.85
367.18 $ 9,179.50
182.70 $ 9,438.08
$ 408,028.74
6,500.00 $ 22,100.00
1,087.10 $ 3,696.14
53.96 $ 1,888.60
1.00 $ 620.00
560.54 $ 16,771.36
1,271.07 $ 4,321.64
83.24 $ 4,994.40
200.00 $ 16,000.00
93.34 $ 4,200.30
0.00 $ 0.00
149.16 $ 21,628.20
1,200.00 $ 3,060.00
65.92 $ 2,636.80
$ 207,255.02
779.46 $ 2,182.49
7.60 $ 456.00
31.16 $ 1,433.36
16.05 $ 481.50
6.54 $ 294.30
1,998.64 $ 5,596.19
11.30 $ 678.00
64.29 $ 2,957.34
4,958.57 $ 13,884.00
2,100.29 $ 5,880.81
1,800.00 $ 5,040.00
2,094.72 $ 5,865.22
73.38 $ 4,402.80
492.27 $ 22,644.42
127.10 $ 3,813.00
86.64 $ 3,898.80
$ 79,508.23
7,773.62 $ 25,652.95
$ 25,652.95
342.00 $ 2,907.00
$ 2,907.00
46.30 $ 3,472.50
$ 3,472.50
TOTAL : $1,099,532.24
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 1
NS.131.4
NS.131.5
NS.131.6
NS.131.7
NS.131.8
CONTRATO COMPLEMENTARIO 2
NS-131.1
NS-131.2
NS-131.3
NS-131.4
A/N
NS-074
NS-436
NS-437
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
AMFLEX
DESCRIPCIÓN
RATO ORIGINAL
PERFIL DE 6cm a 9 cm
PERFIL DE 10cm a 15 cm
PERFIL DE 16cm a 20 cm
RATO COMPLEMENTARIO 1
RATO COMPLEMENTARIO 2
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 514,000.00
TOTAL : $ 181,860.00
TOTAL : $ 343,202.13
$1,039,062.13
$961,760.40
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
69.79 0.39
223.00 8.00
105.15
51.65 1.26
1,040.00
25.00
8.00
PLANILLA EXCEDENTES EXCEDENTES EXCEDENTES EXCEDENTES
7 P# 1 P# 2 P# 3 P# 4
92.95 40.29
384.64
119.95
EXCEDENTES VOLUMENES VALORES
P# 5 PLANILLADOS PLANILLADOS
633.24 $ 29,762.28
2,130.81 $ 166,203.18
2,386.93 $ 288,818.53
3,747.68 $ 56,215.20
$ 540,999.19
70.18 $ 4,702.06
231.00 $ 21,945.00
105.15 $ 15,351.90
239.33 $ 38,532.13
209.95 $ 41,150.20
1,040.00 $ 15,600.00
$ 137,281.29
729.85 $ 34,302.95
577.37 $ 69,861.77
95.43 $ 18,704.28
0.00 $ 0.00
25.00 $ 7,038.25
8.00 $ 2,651.28
$ 283,479.92
LINDE
RUBRO
CONTRATO ORIGINAL
CAJAS DE VÁLVULAS
GM-01
GM-02
GM-03
GM-04
GM-05
GM-06
GM-07
GM-08
GM-09
GM-10
GM-11
TUBERÍAS
GM-12
GM-13
VÁLVULAS DE CORTE
GM-14
GM-15
GM-16
JUNTAS FLEXIBLES
GM-17
GM-18
GM-19
GM-20
ALARMAS
GM-31
9474
MANIFOLDS Y CILINDROS
GM-21
GM-22
GM-27
GM-28
GM-29
GM-32
GM-33
GM-34
GM-35
9463
9463
9463
9465
TUBERIAS
10359
10360
10361
10362
10363
10364
10365
VALVULAS DE CORTE
9390
9453
9454
9455
9456
9457
CAJAS DE VÁLVULAS
10325
TOMAS
9467
9468
9469
9470
9471
9472
JUNTA DE EXPANSION
9381
9382
9383
9384
9388
5213
5214
9500
9501
CONTRATO COMPLEMENTARIO 1
TUBERIAS
GM-12
10359
10364
TUBERIAS
9390
GM-14
TUBERIAS
9031
9474
GM-36
TUBERIAS
GM-35
TUBERIAS
10326
10325
GM-04
GM-07
TUBERIAS
9467
9472
TUBERIAS
9381
GM-17
GM-20
TUBERIAS
5213
5214
CONTRATO MODIFICATORIO
GASES MEDICINALES
GM-12
10364
GM-20
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
LINDE
DESCRIPCIÓN
CONTRATO ORIGINAL
AJAS DE VÁLVULAS
TUBERÍAS
ÁLVULAS DE CORTE
Válvula de linea de 4" con adaptador de bronce
UNTAS FLEXIBLES
ALARMAS
Alarma multiseñal
NIFOLDS Y CILINDROS
TUBERIAS
ALVULAS DE CORTE
AJAS DE VÁLVULAS
TOMAS
Toma de vacio
Toma de aire
Toma de evacuación
Toma de CO2
Toma de Oxígeno
UNTA DE EXPANSION
Columna de gas medicinal Quirofano, UCI en aluminio de extrusion anodizado incluye accesorios
CONTRATO COMPLEMENTARIO 1
TUBERIAS
Tubo tipo L 1/2" cobre lavada en fabrica, taponado y presurizado con nitrogeno
Tubo tipo L 2" cobre lavada en fabrica, taponado y presurizado con nitrogeno
VALVULAS DE CORTE
ALARMAS
MANIFOLDS Y CILINDROS
Panel de regulacion de nitrógeno
CAJAS DE VALVULAS
TOMAS
Toma de vacio
Toma de Oxígeno
JUNTAS DE EXPANSION
COLUMNAS
Columna de gas medicinal Quirofano, UCI en aluminio de extrusion anodizado incluye accesorios
CONTRATO MODIFICATORIO
ASES MEDICINALES
Tubo tipo L 2" cobre lavado en fábrica, taponado y presurizado con nitrógeno
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 1,808,002.49
TOTAL : $ 36,588.43
$2,357,074.71
RIO ($166,038.16)
$2,191,036.55
$1,885,147.44
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
6.00
1.00
4.00
11.00
42.00
9.40
1.00
2.00
2.00
10.00 2.00
1.80
4.00
2.00
0.60 0.30
0.60
0.60 0.30
0.60 0.30
0.90
0.60 0.30
0.60
6.00 9.60
60.10 235.30
192.70 179.30
13.00
10.00 13.00
2.00 5.00
25.00 9.00
1.00
34.00 8.00
20.00 8.00
8.00
33.00 8.00
7.00 8.00
13.00 13.00
1.00 1.00
7.00 4.00
- 100.00
24.00
75.35 - -
180.79 76.81 -
- - -
1.00 - - -
2.00 - - -
- - -
- - -
- 3.20 -
- - -
- 1.60 -
- 1.60 -
1.00 - - -
2.00 - - -
- - -
5.00 - - -
1.00 - 0.80 -
1.00 - - -
- - -
- 24.80 -
PLANILLA PLANILLA PLANILLA VOLUMENES
7 8 9 PLANILLADOS
- - - 0.00
- - - 6.00
- - - 0.00
- - - 1.00
- - - 0.00
- - - 4.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 11.00
- - - 42.00
- 7.86 - 17.26
1.00 - - 1.00
1.00 - - 2.00
- - - 2.00
- - - 0.00
- - - 2.00
- - - 12.00
- - - 1.80
- - - 4.00
- - - 2.00
- - - 0.90
- 0.30 - 0.90
- - - 0.90
- - - 0.90
- - - 0.90
- - - 0.00
- - - 0.90
0.30 - - 0.90
- 2.88 - 18.48
0.90 - - 0.90
- - - 0.00
- - 0.00
0.90 - - 0.90
- - - 4,944.00
- - - 372.00
18.38 - - 18.38
- - - 13.00
- - - 0.00
- - - 7.00
- - - 0.00
- 4.00 - 38.00
- - - 1.00
390.00 - - 432.00
- - - 0.00
- 2.40 - 10.40
- - - 0.00
391.00 - - 432.00
- - - 15.00
- 0.80 - 38.80
- - - 26.00
- 0.80 - 2.80
- - - 11.00
48.00 43.20 - 391.20
- 16.00 - 40.00
- - 1,108.80 1,108.80
- - 294.40 873.40
458.00
3,400.00
980.00
38.20
0.00
9.00
14.00
9.00
0.00
3.20
1.00
1.60
1.60
1.00
8.00
0.00
342.00
341.00
34.00
1.80
2.00
0.00
24.80
35.64
21.65
0.80
382.40
VALORES
PLANILLADOS
$ 0.00
$ 2,748.18
$ 0.00
$ 425.06
$ 0.00
$ 2,875.44
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 14,024.67
$ 10,854.90
$ 3,163.93
$ 1,989.72
$ 545.02
$ 289.81
$ 3,143.54
$ 0.00
$ 753.26
$ 2,161.56
$ 11,982.56
$ 12,399.40
$ 9,499.70
$ 77,459.72
$ 15,431.00
$ 111,687.20
$ 90,338.05
$ 15,258.52
$ 0.00
$ 47,953.97
$ 36,968.98
$ 21,606.63
$ 7,073.15
$ 0.00
$ 0.00
$ 11,859.71
$ 51,961.44
$ 74,661.14
$ 31,493.05
$ 11,378.24
$ 12,810.13
$ 23,365.32
$ 1,568.00
$ 931.84
$ 2,896.62
$ 0.00
$ 1,757.63
$ 0.00
$ 4,643.98
$ 308.86
$ 31,764.96
$ 20,367.81
$ 0.00
$ 764.71
$ 0.00
$ 31,764.96
$ 485.25
$ 1,608.26
$ 1,404.00
$ 261.80
$ 1,028.50
$ 508,532.62
$ 56,177.60
$ 35,381.81
$ 20,620.97
$ 1,440,433.18
$ 118,370.10
$ 35,734.00
$ 61,553.80
$ 2,738.18
$ 0.00
$ 25,539.75
$ 43,397.90
$ 42,748.65
$ 0.00
$ 1,372.58
$ 458.12
$ 947.52
$ 1,205.82
$ 308.86
$ 3,400.48
$ 0.00
$ 25,147.26
$ 25,073.73
$ 1,099.90
$ 2,829.19
$ 360.26
$ 0.00
$ 34,829.86
$ 427,115.96
$ 9,211.16
$ 1,359.84
$ 144.10
$ 6,883.20
$ 17,598.30
CENELE
RUBRO
CONTRATO ORIGINAL
9636
9637
CONTRATO COMPLEMENTARIO 3
CONTRATO COMPLEMENTARIO 4
SC-183
SC-184
SC-185
9679
9680
9681
9682
9683
9684
9685
9687
R/N
9690
R/N
R/N
R/N
R/N
R/N
R/N
9696
9697
9699
R/N
R/N
R/N
R/N
R/N
R/N
R/N
R/N
9707
9708
9710
R/N
R/N
R/N
9711
9712
9713
9714
9715
9716
9717
9718
9719
9720
9721
9722
9723
9724
9725
9726
9727
9728
9729
9730
9731
9732
9733
9734
9735
9736
R/N
R/N
R/N
R/N
R/N
R/N
9745
9746
9747
R/N
R/N
R/N
R/N
R/N
9789
9790
9791
6CONTRATO COMPLEMENTARIO 6
CONTRATO MODIFICATORIO
9636
SC-167
9678
9679
9680
9683
9685
9687
9690
SC-175
SC-176
SC-178
SC-180
9696
9697
9699
SC-186
SC-187
SC-188
SC-190
SC-191
SC-192
9707
9708
9710
9717
9718
9719
9722
SC-215
SC-216
SC-217
SC-218
SC-219
SC-220
9745
9747
SC-230
9790
9791
9564
SC-283
9580
9584
9588
SC-291
SC-292
9593
SC-293
SC-094
9619
SC-104
SC-105
SC-115
SC-297
SC-131
SC-143
SC-146
SC-148
SC-149
SC-159
SC-222
SC-237
9755
SC-242
SC-249
SC-252
SC-254
SC-255
SC-258
SC-260
SC-261
NS-482
SC-299
NS-485
NS-486
NS-487
NS-488
NS-489
NS-490
NS-491
NS-492
NS-493
NS-484
NS-483
NS-457
9580
9592
9593
SC-283
SC-115
NS-464
9636
9680
9683
9685
9687
9723
9725
9726
9733
9734
9735
9736
SC-216
SC-217
SC-218
SC-219
SC-220
9747
SC-297
SC-141
SC-143
SC-145
SC-146
SC-147
SC-148
SC-149
SC-249
SC-254
SC-255
SC-256
SC-258
SC-260
SC-261
NS-485
NS-486
NS-489
NS-490
NS-491
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
CENELE
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 3
CONTRATO COMPLEMENTARIO 4
VALVULAS DE BOLA
MATERIALES VARIOS
6CONTRATO COMPLEMENTARIO 6
CHILLER CENTRIFUGO, 800 TR, para enfriar 1920 GPM en el Evaporador, con 2400 GPM en
el Condensador, Motor 460 kW, 460/60/3
UMA-A100-01, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A100-02, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A200-03, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A200-04, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A300-05, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-A300-06, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A300-07, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A400-08, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-A400-09, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B100-01, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B100-02, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B200-03, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B200-04, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B200-05, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-B300-06, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B300-07, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-B300-8, Manejadora de aire, interior, vertical, doble pared, pre filtros MERV 8 y filtros
MERV 13
UMA-C100-01, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C200-03, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C200-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C300-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C300-06, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-C300-07, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-D100-01, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-D100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-D200-03, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-D200-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-D200-05, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-D300-06, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-D300-07, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E100-01, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E200-03, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-E200-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E200-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E300-06, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E300-07, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E400-08, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-E400-09, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F100-01, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 17
UMA-F100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F100-03, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F100-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F100-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F200-06, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 17
UMA-F200-07, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F200-08, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F200-09, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F200-10, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F300-11, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F300-12, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F300-13, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-F300-14 al 21, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8,
filtros MERV 13, filtro MERV 17
UMA-G200-01, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-G200-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-G200-03, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-G300-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-G300-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-H100-01, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-H100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-H200-03, Manejadora de aire, exterior, horizontal doble pared, pre filtros MERV 8, filtros
MERV 13, filtro MERV 14
UMA-H200-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-H200-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-H200-06, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W100-01, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W100-02, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W200-03, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W200-04, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W300-05, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W300-06, Manejadora de aire, Vertical, doble pared, pre filtros MERV 8 y filtros MERV 13
UMA-W400-07, Manejadora de aire, Horizontal, doble pared, pre filtros MERV 8 y filtros MERV
13
UMA-W400-08, Manejadora de aire, Horizontal, doble pared, pre filtros MERV 8 y filtros MERV
13
FAN COILS
FAN COIL CABINADO 36000 Btu/hr, 1200 CFM, 220/60/1, incluye válvula de 3 vías
FAN COIL CABINADO 24000 Btu/hr, 800 CFM, 220/60/1, incluye válvula de 3 vías
FILTROS HEPA-99,97%
EXTRACTORES DE AIRE
Ventilador de extraccion de aire 2000 CFM @ 1.50” c.a. motor de 1.5 HP, 220 voltios, 3 fases,
60 HZ. Con porta filtro y filtro HEPA.
Ventilador de extraccion de aire 4000 CFM @ 1.50” c.a. motor de 3.0 HP, 220 voltios, 3 fases,
60 HZ. Con porta filtro y filtro HEPA.
Ventilador de extraccion de aire 8000 CFM @ 1.50” c.a. motor de 5.0 HP, 220 voltios, 3 fases,
60 HZ. Con porta filtro y filtro HEPA.
LOUVER, LF 96"x72"
LOUVER, LF 36"x24"
LOUVER, LF 24"x14"
VALVULAS SETTER
MATERIALES VARIOS
ABLANDADOR DE AGUA DUPLEX, CAUDAL NOMINAL 45 GPM, INCLUYE TANQUE DE
SALMUERA, CONTROLADOR ELECTRONICO PROGRAMABLE Y MEDIDOR DE FLUJO EN
LINEA. Voltaje= 115/60/1
CONTROLES
CONTRATO MODIFICATORIO
ANEXO II
Ventilador de extraccion de aire 8000 CFM @ 1.50” c.a. motor de 5.0 HP, 220 voltios, 3 fases,
60 HZ. Con porta filtro y filtro HEPA.
ANEXO III
ANEXO IV
TERMOSTATO
FAN COIL CABINADO 48000 Btu/hr, 1600 CFM, 220/60/1, incluye válvula de 2 vías
Ventilador de extraccion de aire 8000 CFM @ 1.50” c.a. motor de 5.0 HP, 220 voltios, 3 fases,
60 HZ. Con porta filtro y filtro HEPA.
EXTRACTOR DE AIRE, 450 CFM, 1.50 inchH2O, CON PORTA FILTRO Y FILTRO HEPA,
QUIROFANOS F-100
ANEXO VII
FABRICACION E INSTALACION DE DUCTOS DE TOL GALVANIZADO SIN AISLAR
ANEXO VIII
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 520,603.88
TOTAL : $ 896,000.00
TOTAL : $ 552,158.15
U 3.00 $ 16,000.00 $ 48,000.00 2.00
TOTAL : $ 1,385,315.00
TOTAL : $ 772,754.80
$4,126,831.83
RIO ($850,743.00)
$3,276,088.83
$2,366,456.96
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
2.10
2.80
2.80
1.40
1.40
2.80
5.60
2.80
5.60
0.00 33.60
0.70
0.00
0.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.50
7.00
10.50
22.40
2.80
4.90
2.80
92.00 0.00
7.00 0.00
13.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.10
3.50
1.40
2.80
1.40
0.70
9.80
6.30
1.40
14.00
0.00
0.00
0.00
0.00
0.00 1.40
1.80 0.00
2.70 0.00
0.00
33.20 0.00
104.20 0.00
0.00
0.00
0.00
0.00
0.00
51.80
279.30
35.00
0.00
0.00
0.00
0.00 9.10
0.00
0.00 1.40
0.00 2.10
0.00 24.50
0.00 2.10
0.00 53.20
0.00 42.00
0.00 109.20
17.50
30.80
9.10
11.90
19.00
4.20
36.00
15.00
0.00
0.00
0.00
0.70
0.00
0.00
0.00
0.00
1.00
0.70
0.70
0.00
0.00
0.00
0.00 5.60
0.00 12.60
0.00 2.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 150.65
0.00 65.19
0.00 73.84
0.00 138.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,406.13 309.47
0.00
0.00
73.09
0.00 9.18
0.00
0.00
0.00
4.10
0.00
7.50
0.00
0.00
0.00
0.00
0.00
2.80
6.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
53.70
0.00 2.10
0.00 8.40
0.00 70.00
0.00 47.60
0.00
0.40
0.00
0.00
0.00
314.30 39.90
0.00
0.00
0.00 2.80
0.00 0.70
0.00 1.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 14.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.40
0.00
0.70
0.00
0.00
0.00 18.20
0.00 28.70
0.00 30.10
0.00
0.00
0.00 42.70
0.00 0.70
0.00 5.60
0.00
8.40
22.40
0.00
0.00
2,500.00
0.00 280.00
18.00
0.00
0.00
0.00
37.80 11.34
0.00
0.00 0.70
0.00 879.07
0.00 116.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 28.00
0.00 25.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,799.72
PLANILLA PLANILLA EXCEDENTES EXCEDENTES EXCEDENTES
7 8 P# 1 P# 2 P# 3
7,392.19
6,058.93
6,345.74 8,318.74
0.70
4.90
0.70
2.80
1.40
0.70
2.80
2.80
1.40
2.10
0.70
2.80
4.20
0.70
1.40
103.60
0.70
3.50
0.70
10.50
10.50
29.40
371.69
34.85
60.56
97.48
245.69
189.95
4.20
24.50
18.20
36.40
3.70
DESCUENTO POR PLANILLA
EXCEDENTES VOLUMENES VALORES
P# 4 PLANILLADOS PLANILLADOS
16,388.19 $ 90,135.05
48,860.56 $ 283,391.25
$ 373,526.30
$ 806,815.74
29.40 $ 9,261.00
633.00 $ 101,280.00
229.79 $ 32,170.60
228.00 $ 21,660.00
534.00 $ 33,108.00
295.19 $ 13,283.55
197.06 $ 6,700.04
12.82 $ 391.01
22.09 $ 480.46
0.00 $ 0.00
0.00 $ 0.00
4.20 $ 3,402.00
24.00 $ 4,320.00
18.40 $ 2,484.00
28.00 $ 2,800.00
38.40 $ 2,304.00
21.70 $ 824.60
17.50 $ 420.00
1.40 $ 21.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
4.00 $ 740.00
4.00 $ 680.00
10.20 $ 1,275.00
27.30 $ 2,184.00
16.10 $ 676.20
1.40 $ 35.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
7.70 $ 847.00
0.00 $ 0.00
12.60 $ 1,260.00
13.30 $ 798.00
0.00 $ 0.00
20.30 $ 1,055.60
4.20 $ 218.40
0.00 $ 0.00
0.00 $ 0.00
0.70 $ 23.28
1.40 $ 46.55
0.00 $ 0.00
0.00 $ 0.00
1.40 $ 27.65
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
38.00 $ 3,800.00
50.00 $ 3,250.00
46.00 $ 1,840.00
40.60 $ 1,218.00
14.70 $ 352.80
4.20 $ 63.00
8.00 $ 7,720.00
12.60 $ 6,300.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
142.80 $ 8,568.00
280.00 $ 21,000.00
$ 298,888.74
2.70 $ 43,200.00
2.10 $ 28,350.00
2.80 $ 1,680.00
2.80 $ 1,680.00
1.40 $ 1,190.00
1.40 $ 1,190.00
2.80 $ 448.00
5.60 $ 896.00
2.80 $ 448.00
5.60 $ 896.00
33.60 $ 840.00
0.70 $ 280.00
0.00 $ 0.00
0.70 $ 350.00
0.00 $ 0.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
7.20 $ 10,080.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.90 $ 1,260.00
0.00 $ 0.00
0.00 $ 0.00
3.50 $ 525.00
7.00 $ 1,050.00
10.50 $ 1,575.00
22.40 $ 3,360.00
2.80 $ 840.00
4.90 $ 980.00
2.80 $ 560.00
462.20 $ 92,440.00
92.00 $ 18,400.00
7.00 $ 1,400.00
13.00 $ 2,600.00
0.00 $ 0.00
0.00 $ 0.00
0.70 $ 56.00
4.90 $ 392.00
0.70 $ 56.00
2.80 $ 224.00
1.40 $ 112.00
0.00 $ 0.00
0.70 $ 56.00
2.80 $ 224.00
2.80 $ 224.00
1.40 $ 112.00
0.00 $ 0.00
0.00 $ 0.00
2.10 $ 168.00
0.70 $ 56.00
2.80 $ 196.00
4.20 $ 294.00
0.70 $ 49.00
1.40 $ 98.00
2.10 $ 147.00
3.50 $ 245.00
1.40 $ 98.00
2.80 $ 196.00
1.40 $ 98.00
0.70 $ 49.00
9.80 $ 686.00
6.30 $ 441.00
1.40 $ 98.00
14.00 $ 980.00
103.60 $ 1,554.00
0.70 $ 105.00
3.50 $ 525.00
0.70 $ 140.00
1.40 $ 2,100.00
1.80 $ 32,220.00
2.70 $ 46,440.00
0.00 $ 0.00
33.20 $ 298.80
104.20 $ 750.24
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
51.80 $ 2,356.90
279.30 $ 11,730.60
35.00 $ 1,260.00
10.50 $ 577.50
10.50 $ 525.00
0.00 $ 0.00
9.10 $ 561.93
0.00 $ 0.00
1.40 $ 72.45
2.10 $ 94.50
24.50 $ 980.00
2.10 $ 73.50
53.20 $ 1,596.00
42.00 $ 1,176.00
109.20 $ 2,839.20
17.50 $ 1,220.63
30.80 $ 1,901.90
9.10 $ 518.70
11.90 $ 615.83
19.00 $ 855.00
4.20 $ 168.00
36.00 $ 1,260.00
15.00 $ 450.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.70 $ 2,800.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1.00 $ 4,000.00
0.70 $ 2,800.00
0.70 $ 2,800.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
5.60 $ 616.00
12.60 $ 819.00
2.80 $ 154.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
29.40 $ 7,938.00
522.34 $ 73,127.60
100.04 $ 11,004.40
134.40 $ 10,080.00
236.35 $ 15,362.75
245.69 $ 10,564.67
189.95 $ 7,598.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
4.20 $ 1,134.00
24.50 $ 3,675.00
0.00 $ 0.00
18.20 $ 1,911.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
36.40 $ 436.80
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 583,120.90
8,715.60 $ 47,935.80
0.00 $ 0.00
0.00 $ 0.00
87.82 $ 8,342.90
10.18 $ 631.16
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
4.10 $ 738.00
0.00 $ 0.00
7.50 $ 750.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2.80 $ 518.00
6.90 $ 1,173.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
53.70 $ 5,370.00
26.30 $ 1,709.50
87.50 $ 3,500.00
70.00 $ 2,100.00
47.60 $ 1,142.40
0.00 $ 0.00
0.40 $ 386.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
354.20 $ 26,565.00
0.00 $ 0.00
0.00 $ 0.00
2.80 $ 224.00
0.70 $ 56.00
1.40 $ 112.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
254.80 $ 9,172.80
14.70 $ 735.00
0.00 $ 0.00
30.00 $ 1,350.00
20.70 $ 724.50
58.50 $ 1,755.00
4.60 $ 18,400.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
15.40 $ 8,470.00
0.00 $ 0.00
0.70 $ 807.52
89.60 $ 2,867.20
44.10 $ 1,278.90
18.20 $ 1,092.00
28.70 $ 832.30
30.10 $ 812.70
51.80 $ 1,450.40
37.80 $ 982.80
42.70 $ 2,006.90
0.70 $ 70.00
5.60 $ 694.40
0.00 $ 0.00
8.40 $ 1,050.00
22.40 $ 2,128.00
0.00 $ 0.00
0.00 $ 0.00
2,500.00 $ 17,500.00
280.00 $ 30,800.00
21.70 $ 60,760.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
49.14 $ 33,415.20
0.00 $ 0.00
0.70 $ 1,631.00
879.07 $ 4,834.89
116.05 $ 7,195.10
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
28.00 $ 1,120.00
25.20 $ 756.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
5,799.72 $ 40,598.04
$ 356,544.41
TOTAL : $2,418,896.09
TOTAL: $2,366,456.96
DAVIVE
RUBRO
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 1
NS-185.1
1614
1301
2593
NS-132.1
NS-132.2
NS-132.3
NS-132.3
R/N
CONTRATO COMPLEMENTARIO 2
1733
2565
1614
1301
2593
CONTRATO COMPLEMENTARIO 3
R/N
NS-253.4
NS-253.5
CONTRATO COMPLEMENTARIO 4
NS-423
2565
NS-028
CONTRATO COMPLEMENTARIO 5
NS-029
1733
NS-425
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
DAVIVE
DESCRIPCIÓN
ONTRATO ORIGINAL
IMPERMEABILIZACION DE LOSAS
ONTRATO COMPLEMENTARIO 1
ONTRATO COMPLEMENTARIO 2
Masillado de losa incluye impermeabilizante (duchas y tinas lavamopas) ( tapa interna cisterna)
(para ascensores)
ADENDUM
ONTRATO COMPLEMENTARIO 3
Pintura intumecente RF 60
ONTRATO COMPLEMENTARIO 5
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 338,302.64
TOTAL : $ 310,696.08
1,084.89
TOTAL : $ 412,970.00
4,888.18
TOTAL : $ 322,811.40
TOTAL : $ 215,000.00
M2 6,097.42 $7.86 $47,925.72
4,585.97
TOTAL : $ 165,702.01
TOTAL : $ 470,384.33
$2,235,866.46
$1,579,471.77
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
2,268.90
342.91
8.76
175.60
207.92
18.67 64.43
5.80 6.72
57.00
111.16
69.69 96.92
25.95 43.02
513.81 258.46
PLANILLA PLANILLA PLANILLA PLANILLA EXCEDENTES P#
12 13 14 15 1
2.00
733.00
107.43
289.59
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
15,200.00 $ 334,400.00
161.00 $ 3,902.64
$ 338,302.64
23,958.52 $ 43,844.09
44,967.00 $ 296,782.20
$ 340,626.29
2,268.90 $ 90,756.00
450.00 $ 4,050.00
1,084.89 $ 10,848.90
0.00 $ 0.00
21.28 $ 670.32
253.20 $ 9,495.00
277.37 $ 13,036.39
760.00 $ 22,420.00
0.00 $ 0.00
68.34 $ 1,178.87
158.77 $ 3,096.02
$ 155,551.50
4,000.00 $ 112,000.00
997.00 $ 72,781.00
175.60 $ 1,580.40
5,096.10 $ 50,961.00
59.00 $ 29,205.00
1,203.83 $ 10,834.47
733.00 $ 19,761.68
$ 297,123.55
5,000.00 $ 105,000.00
1,102.36 $ 23,149.56
1,523.97 $ 35,813.30
$ 163,962.86
6,097.42 $ 47,925.72
653.15 $ 47,679.95
0.00 $ 0.00
671.96 $ 4,502.13
$ 100,107.80
2,934.21 $ 64,552.62
152.07 $ 4,257.96
5,475.55 $ 114,986.55
$ 183,797.13
ISMAEL WORLD
RUBRO
CONTRATO ORIGINAL
3343
3345
3344
3675
3674
3383
3377
3382
3378
3379
3380
3384
3381
9018
9017
9016
9015
9014
9013
9012
9011
9010
3496
3495
3503
3659
3502
3501
3500
3499
3498
3660
3524
3523
3522
3521
3520
3519
3487
3486
3493
3661
3492
3488
3489
3490
3497
3491
10541
10540
10539
10538
10537
10613
10614
10536
10615
10616
15218
9419
10535
10600
10518
3496
3495
3487
3486
3659
9411
9409
9408
9407
9406
9405
9404
9403
15226
9419
15227
15202
15221
3622
15222
15223
15224
15225
13134
13134
13134
CONTRATO COMPLEMENTARIO 1
3675
3674
3383
3377
CONTRATO MODIFICATORIO
3344
3380
3499
9411
9409
9408
9407
9403
3675
4379
NS-351
NS-354
NS-044
NS-621
NS-367
NS-044
3674
3383
13134
NS-567
NS-568
NS-569
NS-570
3675
4379
3382
3384
3498
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
ISMAEL WORLD
DESCRIPCIÓN
CONTRATO ORIGINAL
Cañuelas
Válvula de compuerta
Válvula check
Junta Flexible
Junta flexible diam 6"
Gabinete contraincendios
Rociadores
Válvulas
Tuberías HN
Sistema de bombas
Soportes de tuberías
Pintura de tuberias
Pintura de tuberias
Pintura de tuberias
CONTRATO COMPLEMENTARIO 1
CONTRATO MODIFICATORIO
Soporte 2 niveles (Inc. Varillas 2 niveles de chanel con abrazadera y soporte tipo L soldado)
Soporte tubo cuadrado con chanel y abrazadera tipo C de 1 nivel 3 divisiones (ducto trinchera)
Soporte tipo ángulo de 30X30 cmt para tubería de 6" (Inc. Abrazadera de platina empernada)
Pintura de tuberías
Válvula de mariposa de 6", cobre body, disco hierro ductil, sello epdm, con palanca, extremos
ranurados 300 Psi (Suministros e instalación)
ADENDUM
VALORES PLANILLADOS
PLANILLA
D 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 993,206.94
TOTAL : $ 1,154,052.60
TOTAL : $ 446,119.32
$2,593,378.86
RIO ($694,452.97)
$1,898,925.89
$1,828,911.56
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
165.55 88.97
52.30 57.77
72.60
39.60
620.48
17.00
165.00
25.80 9.00
150.00
110.20 546.43
232.00 208.73
389.05
721.47
509.66
40.46
608.00
2,346.00
1,240.00
310.00
146.05
110.05
86.60
58.50
3.00
2.00
12.93
105.00 37.00
PLANILLA PLANILLA PLANILLA PLANILLA EXCEDENTES P# 1
7 8 9 10
72.38 37.84
112.88
243.94
73.98 58.24
2.00
3.00
2.00
13.60 4.80 4.80
5,720.81 593.64
691.68
389.77
86.81
EXCEDENTES P# 2 EXCEDENTES P# 3 EXCEDENTES P# 4 EXCEDENTES P# 5
52.98
223.18
40.00
138.27
282.76
98.20
45.33
1,631.32
100.33
500.00
192.79
209.66
288.82
355.00
16.00
VOLUMENES VALORES
EXCEDENTES P# 6 PLANILLADOS PLANILLADOS
310.00 $ 14,582.40
0.00 $ 0.00
740.00 $ 20,971.60
0.00 $ 0.00
0.00 $ 0.00
307.50 $ 33,618.98
333.25 $ 30,249.09
182.82 $ 11,609.07
152.48 $ 6,375.19
0.00 $ 0.00
1400.03 $ 32,858.70
752.70 $ 14,783.03
5072.90 $ 73,303.41
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 127.24
3.00 $ 128.01
0.00 $ 0.00
43.00 $ 1,077.97
17.00 $ 365.50
165.00 $ 2,912.25
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 77.06
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
58.00 $ 35,496.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
288.27 $ 27,449.07
939.39 $ 54,099.47
538.93 $ 24,402.74
274.05 $ 8,950.48
0.00 $ 0.00
389.05 $ 8,135.03
0.00 $ 0.00
2109.00 $ 25,054.94
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
6314.45 $ 24,373.78
0.00 $ 0.00
0.00 $ 0.00
$ 451,001.01
1342.33 $ 490,071.26
1874.08 $ 364,208.71
1727.66 $ 188,885.07
79.90 $ 7,252.52
$ 1,050,417.56
500.00 $ 14,170.00
192.79 $ 4,524.78
0.00 $ 0.00
764.43 $ 72,789.02
599.43 $ 34,521.17
375.63 $ 17,008.53
0.00 $ 0.00
0.00 $ 0.00
47.82 $ 17,458.60
0.00 $ 0.00
963.00 $ 26,761.77
236.00 $ 24,426.00
310.00 $ 2,591.60
309.00 $ 8,587.11
58.00 $ 24,940.00
0.00 $ 0.00
126.70 $ 24,622.88
73.60 $ 8,046.69
0.00 $ 0.00
3.00 $ 1,767.99
2.00 $ 831.00
0.00 $ 0.00
5.00 $ 12,689.80
12.93 $ 4,720.61
142.00 $ 15,620.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 327,492.99
HARSOFNET
RUBRO
CONTRATO ORIGINAL
ELEC-01
ELEC-02
ELEC-03
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
HARSOFNET
DESCRIPCIÓN
RATO ORIGINAL
CANALIZACIÓN
SISTEMA DE SEGURIDAD
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 893,860.00
$893,860.00
$602,165.68
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
$ 602,165.68
MARIO MEDINA
RUBRO
CONTRATO ORIGINAL
2528
1302
1302
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
MARIO MEDINA
DESCRIPCIÓN
RATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 422,279.00
m2 - $ 2.00 $ 0.00
$0.00
$422,279.00
$206,214.68
PLANILLA PLANILLA PLANILLA
EXCEDENTES P# 1
2 3 4
6,682.00
15,503.42
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
6,682.00 $ 30,069.00
72,569.42 $ 145,138.84
$ 175,207.84
15,503.42 $ 31,006.84
TOTAL : $31,006.84
NIKUDOT
RUBRO
CONTRATO ORIGINAL
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
HORMIGONES
328
505
490
533
ESTRUCTURA METALICA
301
347
348
532
NS-023
NS-024
CONTRAPISO
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
NS-250
333
ENLUCIDOS
1304
NS-025
NS-026
SISTEMA SANITARIO
PUNTOS SANITARIOS
5016
5019
5018
5005
NS-062
NS-063
VARIOS
NS-130
NS-182
NS-109
PRESUPUESTO GARITA 1
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
HORMIGONES
328
505
490
533
ESTRUCTURA METALICA
301
347
348
532
NS-023
NS-024
CONTRAPISO
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
NS-250
333
ENLUCIDOS
1304
NS-025
NS-026
1719
1720
SISTEMA SANITARIO
PUNTOS SANITARIOS
5016
5019
5018
CAJAS Y POZOS DE REVISION
5005
NS-062
NS-063
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
NS-040
NS-003
HORMIGONES
328
505
490
479
533
ESTRUCTURA METALICA
301
347
348
532
NS-023
NS-024
CONTRAPISO
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
NS-250
333
ENLUCIDOS
1304
NS-025
NS-026
SISTEMA SANITARIO
PUNTOS SANITARIOS
5016
5019
5018
5005
NS-062
NS-063
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
NS-040
NS-003
HORMIGONES
328
505
490
533
479
ESTRUCTURA METALICA
301
532
531
NS-220
NS-024
NS-023
CONTRAPISOS
348
63
395
NS-215
NS-219
NS-223
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
ENLUCIDOS
1304
NS-025
NS-026
SISTEMA SANITARIO
PUNTOS SANITARIOS
5016
5019
5018
5005
NS-062
NS-063
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
8
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
NS-040
NS-003
HORMIGONES
328
505
490
479
ESTRUCTURA METALICA
301
532
531
NS-220
NS-024
NS-023
CONTRAPISOS
348
63
395
NS-215
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
ENLUCIDOS
1304
NS-025
NS-026
SISTEMA SANITARIO
PUNTOS SANITARIOS
5016
CAJAS Y POZOS DE REVISION
5005
NS-062
NS-063
VARIOS
NS-130
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
61
53
NS-040
NS-003
HORMIGONES
328
505
490
479
ESTRUCTURA METALICA
301
532
531
333
CONTRAPISOS
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
306
NS-051
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
56
60
61
53
NS-040
NS-003
HORMIGONES
328
505
315
479
315
533
ESTRUCTURA METALICA
301
348
532
531
333
CONTRAPISOS
348
63
1611
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
NS-040
NS-003
HORMIGONES
328
505
490
479
533
ESTRUCTURA METALICA
301
532
531
NS-024
333
CONTRAPISOS
348
63
395
1611
ALBAÑILERIA
MAMPOSTERIA
1039
1038
306
NS-051
NS-250
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
NS-040
NS-003
HORMIGONES
328
505
490
479
ESTRUCTURA METALICA
301
532
531
NS-024
CONTRAPISOS
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
306
NS-051
NS-250
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
NS-040
NS-003
HORMIGONES
328
505
490
479
315
ESTRUCTURA METALICA
301
532
531
CONTRAPISOS
348
63
NS-215
ALBAÑILERIA
ENLUCIDOS
1304
NS-025
VARIOS
NS-130
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
NS-040
NS-003
HORMIGONES
328
505
490
479
533
ESTRUCTURA METALICA
301
532
NS-024
CONTRAPISOS
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
306
NS-051
NS-250
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-182
NS-109
ESTRUCTURA
HORMIGONES
533
ESTRUCTURA METALICA
347
NS-023
348
532
VARIOS
NS-182
NS-109
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
NS-040
NS-003
HORMIGONES
328
505
490
479
533
ESTRUCTURA METALICA
301
532
NS-024
CONTRAPISOS
348
1611
ALBAÑILERIA
MAMPOSTERIA
1039
306
NS-051
NS-250
ENLUCIDOS
1304
NS-025
NS-026
VARIOS
NS-182
NS-109
PRESUPUESTO HELIPUERTO
PRELIMINARES
ESTRUCTURA
MOVIMIENTO DE TIERRA
60
53
HORMIGONES
328
505
315
CONTRAPISOS
348
NS-215
ALBAÑILERIA
ENLUCIDOS
1304
NS-025
CONTRATO COMPLEMENTARIO 2
532
1038
1304
NS-025
NS-026
NS-045
NS-110
CONTRATO COMPLEMENTARIO 3
1304
1334
NS-110
NS-045
1611
5001
NS-005
NS-064
5048
NS-043
438
11330
NS-011
NS-042
NS-065
NS-217
NS-220
NS-215
NS-219
NS-223
5013
5015
5014
5052
5054
NS-044
NS-249
N3.03
5002
NS-111
NS-102
1039
1038
306
NS-051
NS-025
NS-026
532
310
301
NS-063
NS-062
5005
NS-023
479
5016
5018
5019
53
56
NS-040
NS-250
490
505
533
328
NS-024
348
333
NS-182
NS-130
NS-109
347
60
61
CONTRATO MODIFICATORIO
60
61
53
328
505
490
533
301
347
348
NS-023
NS-024
1039
1038
333
1304
5016
5018
5005
NS-062
NS-063
NS-182
NS-040
NS-003
56
5001
NS-043
NS-011
NS-042
NS-065
N3.02
5002
NS-102
310
536
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
NIKUDOT
DESCRIPCIÓN
RATO ORIGINAL
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
CONECTORES DE CORTE
ALBAÑILERIA
OSTERIA
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
STEMA SANITARIO
SANITARIOS
OS DE REVISION
STO GARITA 1
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
CONECTORES DE CORTE
ALBAÑILERIA
OSTERIA
Mamposteria de ladrillo hueco 15x20x40
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
RA CIVIL ACABADOS
ACABADOS EN PISOS
STEMA SANITARIO
SANITARIOS
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
CONECTORES DE CORTE
ALBAÑILERIA
OSTERIA
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
STEMA SANITARIO
SANITARIOS
OS DE REVISION
RTO DE CLIMATIZACION
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
Acero de refuerzo en varillas corrugadas fy=4200 kg/cm2
(provision,conf y colocacion)
CONECTORES DE CORTE
RAPISOS
ALBAÑILERIA
OSTERIA
Cuadrada de boquete
STEMA SANITARIO
SANITARIOS
OS DE REVISION
DE VAPOR Y CONDENSADO
PRELIMINARES
Replanteo y nivelacion (construccion superior a 1000 m2)
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Enlucido Vertical
Cuadrada de boquete
STEMA SANITARIO
SANITARIOS
O CUARTO DE GLP
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Enlucido Vertical
Cuadrada de boquete
Pasantes para instalaciones en viga de cimentacion d=3"
(GENERADORES Y TRANSFORMADORES)
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
Excavacion a maquina
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Cuadrada de boquete
-ESTACION ELECTRICA
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
ER DE MANTENIMIENTO
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Enlucido Vertical
Cuadrada de boquete
NTA DE TRATAMIENTO
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
Enlucido Vertical
DESECHOS HOSPITALARIOS
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
DESECHOS HOSPITALARIOS
PRELIMINARES
ESTRUCTURA
RA METALICA
CONECTORES DE CORTE
TO DESECHOS COMUNES
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RA METALICA
RAPISOS
ALBAÑILERIA
OSTERIA
Gotero en pantallon
Enlucido Vertical
Cuadrada de boquete
STO HELIPUERTO
PRELIMINARES
ESTRUCTURA
TO DE TIERRA
RAPISOS
ALBAÑILERIA
Enlucido Vertical
RATO COMPLEMENTARIO 2
Acero estructural ASTM A-50 Plancha laminada en caliente (suministro e instalación) para
faldones
Enlucido Vertical
Cuadrada de boquete
Acarreo de escombros
RATO COMPLEMENTARIO 3
Enlucido Vertical
Acarreo de escombros
Media caña
Camada de arena
Cerramiento metálico con tubería estructural redonda (tubo 2", 4", 2-1/2") incluye
Bombeo de agua
Exavacion en roca
Malla de Fibra
Cuadrada de boquete
Conectores de corte
Excavación a máquina
Malla de tumbado para enlucir (inc. Soldadura malla R-131) interior y exterior
RATO MODIFICATORIO
Conectores de corte
Malla de tumbado para enlucir (inc. Soldadura malla R-131) interior y exterior
Enlucido Vertical
Excavación a máquina
Media caña
Camada de arena
Bombeo de agua
Excavación en roca
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 928,898.02
TOTAL : $ 278,062.96
m2 5,778.66 $ 6.21 $ 35,885.48 512.20
TOTAL : $ 1,352,371.63
TOTAL : $ 663,387.08
$3,222,719.69
O ($705,195.26)
$2,517,524.43
$1,744,519.96
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
6.12
0.07
29.46
29.46
19.00
0.48
4.54
200.00
155.00 24.86
92.96
46.48
1.00
1.00
1.00
8.70 51.70
2.98 2.33
2.35 0.65
6.12
0.36
1.40 0.09
1.25 0.06
39.51 148.21
21.58 7.88
7.33 22.13
1,338.27 1,661.73
10.00
21.00
5.54 21.73
19.51
201.90 88.10
50.60 149.40
27.50
6.40 1.60
16.00
179.86
75.00 17.96
32.00 14.48
1.00
1.00
1.00
1.00
1.00
228.08
50.49
49.48 10.52
30.00
0.60
7.00
11.09 1.03
0.40
2,306.26 89.30
200.55
200.55
224.74
224.74
215.30 74.70
200.00
14.40
452.60 127.40
155.00
77.00 0.50
1.00
1.00
1.00
19.03 35.81
10.00
90.00
30.00
24.03
16.18
1.20
5,907.00 82.15
1,677.86 7,322.14
1,520.00
495.00
290.00
200.00
980.00
50.00
70.00
206.40
35.49 4.82
10.00
16.16 22.97
14.20 15.80
0.88
7.84 4.97
7.87
0.52
2,542.00 62.00
20.00
185.00 21.40
39.52 1.76
290.00
590.00 390.00
25.00
30.00
1.00
1.00
1.00
1.00
6.54
10.00
2.93
3.31
1,525.60
15.00
64.08
64.08
51.00 3.24
12.00
4.00
105.00 3.48
12.00
6.00
199.85 146.11
59.20
187.00
10.00
58.28 31.72
15.00
12.00
4.50
0.14
65.00 5.00
0.71
11.92
8.00
10,563.00 2,613.13
174.00 10.78
5,500.00 4,500.00
10.00
1,067.00
16.00
290.00
200.00
979.00
50.00
70.00
80.87
98.00
70.00
45.00
1.14
2.48 10.00
12.60
0.90
5,489.15
8,000.00
21.87 58.13
64.50
74.00
290.00
19.19 470.81
35.00
55.00
688.00
75.00
56.00
45.00
15.00
1.10
18.00
21.30
1.23
3,562.00 3,624.98
8,000.00
589.00 99.00
589.00
822.30
1,644.60
381.29 90.71
236.00
160.00
212.00
45.00
2.25
15.00
10.30
2.00
10,122.00
3,500.00
1,500.00
738.00
25.00
60.00
45.00
5.94
4.50
5.62
0.40
2,145.00 250.56
5,500.00
224.74
580.00
155.00
77.50
157.85 333.31
10.65 4,789.35
107.02
60.00
37.46
4.74
5.60
6.30
0.37
2,000.00
200.37
62.70
483.00 97.00
142.30 12.70
75.35 2.15
190.00
2.31
267.30
652.34 61.19
12.00 13.00
- 7,926.68
- 135.66
724.42 1,375.58
730.31 19.69
- -
- -
- -
2,778.84 582.90 303.30 1,587.30 -
- -
97.10 40.23
- 13.74
- -
8.00 10.80 - -
- -
88.96 - 3.80
- -
- -
- -
- -
- -
- -
- -
- 11.07
- -
- -
- -
- -
- -
- 2.30
- -
- -
- -
- -
- -
71.10 - -
- -
7.30 - 7.30
- -
- -
- -
- -
132.64 - -
0.00 -
- -
- -
3.00 - -
300.00 0.00 - -
- 8.89
1.00 - -
- -
2.00 - -
0.00 -
0.00 0.00 -
2.67 - 0.45
28.80 - 459.64
28.80 - -
- 3.00
14.00 - -
- 2.00
99.84 213.37 - -
248.08 0.00 - -
- -
368.24 -
99.94 1,648.28
137.99 381.37
19.97 -
46.03 140.06
- -
8.89 17.18
- -
11.75 88.38
933.40 6,239.17
13.14 736.48
103.10 594.29
201.00 640.00
- -
- -
- -
- 101.29
- -
- 9.00
- 3.00
- 3.00
- -
- -
- 5.00
42.33 -
- 80.26
70.07 749.25
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,670.00 -
- 42.00
- -
PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10
2.21 -
-
-
3.00 -
9.50 -
11.70 -
-
-
1.00 -
2.00 -
-
-
2.21 -
7.76 -
-
0.00 -
-
-
1.00 -
2.00 -
30.00 -
-
15.04 -
10.50 28.00 -
-
-
9.60 -
1.00 -
-
1.00 -
2.00 -
53.18 -
96.00 -
1.95 -
-
-
22.00 -
12.00 -
98.04 -
29.80 -
-
1.00 -
1.00 -
2.00 -
-
49.50 -
-
12.00 -
8.40 -
-
-
22.00 -
-
-
-
-
24.59 -
-
-
20.22
204.16 -
80.16 -
0.00 -
-
1.00 0.00 -
0.00 -
2.00 -
-
-
-
-
-
-
-
-
335.00 -
-
-
-
-
-
-
133.35 -
99.23 -
-
-
319.75 -
-
-
24.37 -
-
-
-
-
24.47 -
-
-
2.60
1.80
277.04
19.20
185.00
15.17
2.83
5.88
174.93
-
36.28
38.86
372.69
-
-
93.44
53.80
2.00
2.68
-
-
7.10
2.65
156.26
5.00
-
EXCEDENTES P# 1 EXCEDENTES P# 2 EXCEDENTES P# 3
455.62
39,767.17
2,949.64
67.09
135.34
36.56
5,636.99
5.00
719.00
4,061.88
22.09 27.78
327.69 214.19
114.00
12.50 326.21
59.00
1,163.71
1,568.47 736.45
6.67
EXCEDENTES P# 4 EXCEDENTES P# 5 EXCEDENTES P# 6
13.00
11.70
9.00
1,313.00
132.12
304.57
415.32
3,606.81
1.30
832.29
17.76
2,506.41
4.00
29.57
459.74
30.71
6.00
119.44
21.35
EXCEDENTES P# 7 EXCEDENTES P# 8 EXCEDENTES P# 9
68.01
816.00
226.00
589.59 1,214.57
1,186.46
20.35
17.86
178.00
12.42
58.33
21.47
396.44
4.00
8.00
10.00
14.00
234.04
4.52
100.10
1,542.00 1,551.00
2.18
13.11 37.74
DESCUENTO POR
VOLUMENES VALORES
EXCEDENTES P# 10
PLANILLADOS PLANILLADOS
526.96 $ 179.17
5.31 $ 74.34
3.00 $ 21.00
6.12 $ 20.56
0.72 $ 82.81
1.49 $ 344.52
1.09 $ 252.03
2.21 $ 320.45
39,954.89 $ 60,731.43
29.46 $ 540.59
29.46 $ 211.23
3,000.00 $ 8,850.00
0.00 $ 0.00
22.00 $ 82.06
27.27 $ 195.53
27.27 $ 557.13
290.00 $ 4,732.80
200.00 $ 2,928.00
9.50 $ 106.31
8.00 $ 113.60
0.00 $ 0.00
11.70 $ 39.78
179.86 $ 1,116.93
92.96 $ 241.70
46.48 $ 123.64
1.00 $ 18.00
0.00 $ 0.00
1.00 $ 15.00
1.00 $ 82.09
1.00 $ 162.77
1.00 $ 162.77
0.00 $ 0.00
1.00 $ 15.00
15.00 $ 308.40
60.40 $ 20.54
5.31 $ 74.34
3.00 $ 21.00
2,955.76 $ 9,931.35
0.36 $ 41.41
1.49 $ 344.52
1.31 $ 302.90
2.21 $ 320.45
187.72 $ 285.33
29.46 $ 540.59
29.46 $ 211.23
3,000.00 $ 8,850.00
10.00 $ 12.00
21.00 $ 78.33
27.27 $ 195.53
27.27 $ 557.13
290.00 $ 4,732.80
200.00 $ 2,928.00
27.50 $ 307.73
8.00 $ 113.60
0.00 $ 0.00
27.70 $ 94.18
179.86 $ 1,116.93
92.96 $ 241.70
46.48 $ 123.64
0.00 $ 0.00
0.00 $ 0.00
1.00 $ 18.00
0.00 $ 0.00
1.00 $ 15.00
1.00 $ 82.09
1.00 $ 162.77
10.00 $ 1,627.70
0.00 $ 0.00
1.00 $ 15.00
2.00 $ 41.12
228.08 $ 77.55
85.00 $ 1,190.00
10.00 $ 70.00
60.00 $ 201.60
30.00 $ 180.00
30.00 $ 20.40
0.60 $ 69.01
7.00 $ 1,618.54
12.12 $ 2,802.39
0.40 $ 87.80
15.04 $ 2,180.80
2,395.56 $ 3,641.25
200.55 $ 3,680.09
200.55 $ 1,437.94
4,000.00 $ 11,800.00
1,313.00 $ 1,575.60
38.50 $ 143.61
224.74 $ 1,611.39
224.74 $ 4,591.44
422.12 $ 6,889.00
200.00 $ 2,928.00
0.00 $ 0.00
24.00 $ 340.80
0.00 $ 0.00
0.00 $ 0.00
884.57 $ 5,493.18
570.32 $ 1,482.83
77.50 $ 206.15
1.00 $ 18.00
0.00 $ 0.00
1.00 $ 15.00
1.00 $ 82.09
0.00 $ 0.00
1.00 $ 162.77
0.00 $ 0.00
1.00 $ 15.00
2.00 $ 41.12
513.18 $ 174.48
3,714.83 $ 52,007.62
10.00 $ 70.00
90.00 $ 302.40
30.00 $ 180.00
96.00 $ 65.28
4.30 $ 494.59
24.03 $ 5,556.22
16.18 $ 3,741.14
1.95 $ 282.75
1.20 $ 263.41
5,989.15 $ 9,103.51
9,000.00 $ 26,550.00
1,520.00 $ 4,256.00
0.00 $ 0.00
22.00 $ 82.06
12.00 $ 14.40
495.00 $ 3,549.15
98.04 $ 2,205.90
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1,122.29 $ 18,315.77
217.76 $ 3,188.01
0.00 $ 0.00
29.80 $ 423.16
3,486.41 $ 21,650.61
50.00 $ 130.00
70.00 $ 186.20
1.00 $ 18.00
0.00 $ 0.00
1.00 $ 15.00
0.00 $ 0.00
0.00 $ 0.00
4.00 $ 651.08
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 41.12
206.40 $ 70.18
40.31 $ 564.34
10.00 $ 70.00
39.13 $ 131.48
30.00 $ 180.00
49.50 $ 33.66
0.88 $ 101.22
12.81 $ 2,961.93
7.87 $ 1,819.70
0.52 $ 114.15
2,604.00 $ 3,958.08
4,000.00 $ 11,800.00
0.00 $ 0.00
0.00 $ 0.00
20.00 $ 74.60
12.00 $ 14.40
206.40 $ 1,479.89
41.28 $ 928.80
0.00 $ 0.00
0.00 $ 0.00
290.00 $ 4,732.80
0.00 $ 0.00
0.00 $ 0.00
8.40 $ 119.28
980.00 $ 6,085.80
25.00 $ 65.00
30.00 $ 79.80
1.00 $ 18.00
1.00 $ 82.09
1.00 $ 162.77
1.00 $ 162.77
0.00 $ 0.00
64.08 $ 21.79
6.54 $ 91.56
10.00 $ 70.00
4.50 $ 15.12
15.00 $ 90.00
22.00 $ 14.96
0.70 $ 80.51
3.31 $ 765.34
4.30 $ 994.25
0.40 $ 87.80
2,845.00 $ 4,324.40
2,750.00 $ 8,112.50
0.00 $ 0.00
15.00 $ 51.00
64.08 $ 459.45
64.08 $ 1,309.15
54.24 $ 885.20
12.00 $ 134.28
4.00 $ 56.80
108.48 $ 673.66
12.00 $ 31.20
6.00 $ 15.96
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
345.96 $ 117.63
59.20 $ 110.70
187.00 $ 2,618.00
10.00 $ 70.00
90.00 $ 302.40
15.00 $ 90.00
12.00 $ 8.16
4.50 $ 517.59
24.73 $ 5,718.07
70.00 $ 16,723.00
0.71 $ 155.85
32.14 $ 7,678.25
8.00 $ 1,160.00
13,176.13 $ 20,027.72
184.78 $ 1,324.87
10,000.00 $ 29,500.00
0.00 $ 0.00
10.00 $ 34.00
1,067.00 $ 7,650.39
204.16 $ 4,593.60
96.16 $ 1,964.55
290.00 $ 4,732.80
200.00 $ 2,928.00
0.00 $ 0.00
0.00 $ 0.00
980.00 $ 6,085.80
50.00 $ 130.00
70.00 $ 186.20
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 41.12
80.87 $ 27.50
98.00 $ 1,372.00
70.00 $ 235.20
45.00 $ 270.00
0.00 $ 0.00
1.14 $ 131.12
12.48 $ 2,885.63
12.60 $ 2,913.37
0.90 $ 197.56
0.00 $ 0.00
5,489.15 $ 8,343.51
8,000.00 $ 23,600.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
80.00 $ 573.60
64.50 $ 1,451.25
0.00 $ 0.00
74.00 $ 1,511.82
290.00 $ 4,732.80
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
490.00 $ 3,042.90
35.00 $ 91.00
55.00 $ 146.30
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
688.00 $ 233.92
75.00 $ 1,050.00
56.00 $ 188.16
45.00 $ 270.00
15.00 $ 10.20
1.10 $ 126.52
18.00 $ 4,161.96
21.30 $ 4,924.99
1.23 $ 270.00
7,186.98 $ 10,924.21
8,000.00 $ 23,600.00
0.00 $ 0.00
0.00 $ 0.00
688.00 $ 4,932.96
589.00 $ 12,033.27
822.30 $ 13,419.94
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1,644.60 $ 10,212.97
472.00 $ 1,227.21
236.00 $ 627.76
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
160.00 $ 54.40
335.00 $ 4,690.00
212.00 $ 712.32
45.00 $ 270.00
0.00 $ 0.00
2.25 $ 258.80
15.00 $ 3,468.30
10.30 $ 2,381.57
2.00 $ 439.02
0.00 $ 0.00
10,122.00 $ 15,385.44
3,500.00 $ 10,325.00
0.00 $ 0.00
1,500.00 $ 10,755.00
0.00 $ 0.00
0.00 $ 0.00
738.00 $ 4,582.98
25.00 $ 65.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
60.00 $ 201.60
45.00 $ 270.00
0.00 $ 0.00
5.94 $ 683.22
4.50 $ 1,040.49
5.62 $ 1,299.46
0.40 $ 87.80
0.00 $ 0.00
2,395.56 $ 3,641.25
5,500.00 $ 16,225.00
0.00 $ 0.00
224.74 $ 1,611.39
133.35 $ 2,724.34
99.23 $ 1,619.43
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
580.00 $ 3,601.80
155.00 $ 403.00
77.50 $ 206.15
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
319.75 $ 5,867.41
0.00 $ 0.00
491.16 $ 3,521.62
4,800.00 $ 14,160.00
0.00 $ 0.00
0.00 $ 0.00
107.02 $ 36.39
0.00 $ 0.00
60.00 $ 201.60
37.46 $ 224.76
0.00 $ 0.00
4.74 $ 545.19
5.60 $ 1,294.83
6.30 $ 1,456.69
0.37 $ 81.22
0.00 $ 0.00
2,000.00 $ 3,040.00
4,000.00 $ 11,800.00
0.00 $ 0.00
224.74 $ 1,611.39
0.00 $ 0.00
62.70 $ 1,023.26
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
580.00 $ 3,601.80
155.00 $ 403.00
77.50 $ 206.15
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
190.00 $ 638.40
2.31 $ 265.70
0.00 $ 0.00
0.00 $ 0.00
267.30 $ 1,916.54
0.00 $ 0.00
738.00 $ 4,582.98
92.09 $ 239.43
$ 776,232.88
27,224.85 $ 80,313.31
135.66 $ 1,986.06
2,100.00 $ 13,041.00
750.00 $ 1,657.50
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 96,997.87
5,967.89 $ 37,060.60
0.00 $ 0.00
139.93 $ 470.16
15.54 $ 54.39
689.55 $ 14,087.51
0.00 $ 0.00
38.00 $ 473.10
1,001.00 $ 1,001.00
137.50 $ 550.00
0.00 $ 0.00
2.83 $ 27.11
5.88 $ 99.96
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
459.74 $ 11,493.50
216.71 $ 2,513.84
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2.30 $ 16.79
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
71.10 $ 199.08
0.00 $ 0.00
14.60 $ 700.80
0.00 $ 0.00
36.28 $ 132.42
38.86 $ 238.99
0.00 $ 0.00
1,074.45 $ 17,535.02
2,121.17 $ 31,053.93
426.00 $ 255.60
435.08 $ 4,868.55
757.71 $ 10,759.48
3,843.59 $ 8,494.33
933.56 $ 2,483.27
157,449.11 $ 464,474.87
204.56 $ 23,524.40
8,311.17 $ 12,632.98
2.00 $ 325.54
0.00 $ 0.00
8.00 $ 656.72
1,019.00 $ 1,222.80
11.57 $ 2,539.73
2.00 $ 36.00
1.00 $ 15.00
2.00 $ 32.00
4,223.53 $ 14,191.06
7,436.43 $ 13,906.12
222.98 $ 1,337.88
0.00 $ 0.00
11.31 $ 2,615.10
640.87 $ 148,181.96
147.25 $ 21,351.25
14.72 $ 1,693.09
658.20 $ 2,455.09
3,704.90 $ 26,564.13
28.80 $ 97.92
3.00 $ 45.00
251.00 $ 6,275.00
7.00 $ 143.92
1,513.72 $ 27,692.67
2,575.23 $ 36,053.22
56.20 $ 393.40
419.94 $ 142.78
$ 953,169.06
2,668.04 $ 907.13
1,649.61 $ 23,094.54
19.97 $ 139.79
1,350.96 $ 4,539.23
64.51 $ 7,419.94
40.90 $ 9,456.90
30.23 $ 6,989.78
142.56 $ 20,671.20
23,793.70 $ 36,166.42
1,281.75 $ 23,520.11
1,935.15 $ 13,875.03
1,261.00 $ 1,513.20
0.00 $ 0.00
236.79 $ 3,864.41
16.81 $ 246.10
126.44 $ 429.90
135.34 $ 840.46
13.00 $ 234.00
11.00 $ 165.00
3.00 $ 246.27
0.00 $ 0.00
17.00 $ 2,767.09
27.00 $ 405.00
42.33 $ 253.98
199.70 $ 135.80
1,077.07 $ 2,014.12
0.00 $ 0.00
426.11 $ 1,704.44
16.41 $ 278.97
0.00 $ 0.00
345.00 $ 8,625.00
714.10 $ 8,283.56
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
6,893.00 $ 4,135.80
44.18 $ 5,080.70
532.20 $ 137,839.80
$ 325,843.67
TOTAL : $2,152,243.48
DESCUENTO POR PLANILLAS ANTICIPADAS ($407,723.52)
TOTAL PLANILLADO: $1,744,519.96
ENTALPIA
RUBRO
CONTRATO ORIGINAL
VC-05
9486
9485
9484
9483
9482
9481
9479
VC-08
VC-12
9508
VC-13
VC-14
9246
9244
9243
9242
9241
9240
9239
9238
AISLAMIENTO
9018
9016
9015
9014
9013
9012
9011
9010
JUNTAS FLEXIBLES
VC-19
VC-20
VC-21
VC-22
SISTEMA DE GENERACIÓN DE VAPOR
9490
9493
9491
VC-26
VC-27
VC-04
VC-24
9501
9495
9496
VC-02
VC-03
9494
9492
CONTRATO COMPLEMENTARIO 1
SUMINISTRO DE CALDERAS
9490
9495
R/N
R/N
R/N
VC-11
VC-12
9484
9483
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ENTALPIA
DESCRIPCIÓN
RATO ORIGINAL
AISLAMIENTO
JUNTAS FLEXIBLES
RATO COMPLEMENTARIO 1
TRO DE CALDERAS
Suministro de caldera para generacion de vapor de 200 BHP (incluye limpieza quimica y
puesta en marcha)
TANQUE DE COMBUSTIBLE
MEDIDOR DE COMBUSTIBLE
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 416,733.62
U 2.00 $ 135,175.26 $ 270,350.52
TOTAL : $ 309,789.92
$726,523.54
$637,590.27
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
2.00 1.20
2.00 4.00
5.00
2.00
1.00
5.00
4.00 1.00
8.00
1.00
9.30
1.70 3.50
18.35 17.60
9.30
1.70 3.50
32.55 3.45
3.00 2.00
1.00 1.00
5.00 2.00
1.00 1.00
0.60 0.40
0.60
0.60
0.60
0.60
0.60
1.20
1.20
1.60 0.20 0.14
0.10 0.07
0.30 0.07
0.30 0.07
1.00
0.70
1.40
1.40
PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10
- 0.56
2.00 -
- -
- -
- -
2.00 -
- -
- -
2.00 -
4.00 -
- 1.00
- -
- -
34.00 -
- -
- 7.60
- -
36.55 7.35
4.35 6.77
- -
- -
34.00 -
- -
- -
- -
2.30 -
4.35 -
- -
- -
- -
- -
- -
- -
1.60 0.20 0.14
- -
0.30 - 0.07
- 1.40
- 2.80
- 1.40
0.30 - 0.07
13.00 14.70
0.80 -
0.60 - 0.14
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
3.76 $ 19,260.98
2.00 $ 1,347.20
6.00 $ 3,508.20
13.00 $ 6,776.90
2.00 $ 624.20
3.00 $ 596.10
5.00 $ 622.50
5.00 $ 498.50
2.00 $ 2,073.20
12.00 $ 2,745.60
22.00 $ 4,241.60
0.00 $ 0.00
1.00 $ 144.20
34.00 $ 3,253.80
9.30 $ 528.24
432.44 $ 17,989.50
160.30 $ 5,289.90
500.52 $ 13,664.20
271.00 $ 5,907.80
5.20 $ 106.86
35.95 $ 706.42
34.00 $ 2,186.20
9.30 $ 471.98
424.24 $ 19,260.50
159.85 $ 7,081.36
456.77 $ 16,078.30
255.23 $ 8,409.83
5.20 $ 155.58
36.00 $ 886.32
9.00 $ 4,220.10
6.00 $ 2,572.50
12.00 $ 4,410.00
6.00 $ 1,837.50
1.94 $ 27,877.80
1.00 $ 14,031.00
0.97 $ 22,888.47
25.40 $ 23,042.88
2.80 $ 3,100.89
1.40 $ 2,696.82
0.97 $ 12,428.61
218.70 $ 17,255.43
0.97 $ 2,349.53
0.97 $ 9,721.44
0.97 $ 14,427.44
0.97 $ 2,405.79
2.00 $ 20,628.00
1.94 $ 7,663.00
$ 337,973.17
1.94 $ 262,240.00
0.97 $ 22,676.45
0.97 $ 5,881.84
0.97 $ 3,114.06
1.00 $ 4,115.40
0.70 $ 422.59
0.00 $ 0.00
1.40 $ 729.82
1.40 $ 436.94
$ 299,617.10
COBRILUX
RUBRO
CONTRATO ORIGINAL
1304
1334
CONTRATO COMPLEMENTARIO 1
1038
1039
306
NS-051
NS-053
NS-025
NS-026
NS-024
1304
1334
NS-110
532
531
2565
CONTRATO COMPLEMENTARIO 2
1719
1720
NS-044
1302
2528
NS-045
NS-102
N3.02
NS-043
5016
5019
5018
5031
5032
5033
5171
5170
5208
5054
5052
5048
5049
NS-098
5002
5001
9419
5015
5013
5014
NS-109
NS-108
1038
1039
306
NS-051
NS-053
NS-025
NS-026
NS-024
1304
1334
NS-110
532
531
13103
NS-045
1616
CONTRATO COMPLEMENTARIO 3
6601
328
NS-040
61
N3,01
6293
6292
NS-047
NS-048
333
NS-115
13103
NS-003
NS-040
56
NS-046
60
342
1304
NS-061
1039
53
NS-120
NS-040
NS-043
1302
1301
2528
532
301
1038
NS-025
NS-026
NS-045
NS-110
NS-024
347
310
328
533
2641
2645
2641
R/N
CONTRATO COMPLEMENTARIO 4
NS-024
532
2565
1719
1720
NS-044
2528
5018
5048
NS-098
13103
NS-040
1301
2641
CONTRATO COMPLEMENTARIO 5
2641
2528
CONTRATO MODIFICATORIO
N3,40
NS-259
2645
2645
1611
2528
RUBROS NUEVOS
NS-209
2646
1720
RS-05
NS-258
NS-527
RS-09
NS-646
N3.41
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
VALORES PLANILLADOS
COBRILUX
DESCRIPCIÓN
CONTRATO ORIGINAL
Enlucido Vertical
CONTRATO COMPLEMENTARIO 1
CUADARDO DE BOQUETE
Enlucido Vertical
Acarreo de escombros
CONTRATO COMPLEMENTARIO 2
PORCELANATO
Retiro de empaste
PUNTOS SANITARIOS
CAMADA DE ARENA
FALDONES
CUADRADA DE BOQUETES
Enlucido Vertical
Acarreo de escombros
Aditivo Maxicril
CONTRATO COMPLEMENTARIO 3
ALBAÑILERIA
Medias cañas 5 cm
Excavación a máquina
Enlucido vertical
INSTALACIONES SANITARIAS
Camada de arena
EMPASTE
FALDON
Cuadrada de boquete
Acarreo de escombros
Malla de tumbado para enlucir (incl. Soldadura malla R-131) interior y exterior
CIELO RAZO
Cielo raso de gypsum regular empastado estructurado en tracks y strucks liso sin molduras
Cielo falso de lana de roca, acústico, e=12-15 mm,velo hidrófugo pintado en blanco, terminado blanco liso e=12-
Cielo raso de gypsum resistente a la humedad empastado estructurado en tracks y strucks liso sin molduras
Cielo raso hospitalario en PVC
CONTRATO COMPLEMENTARIO 4
CONTRATO COMPLEMENTARIO 5
CONTRATO MODIFICATORIO
Dinteles de gypsum
Cortineros de Gypsum
Resane de empaste
RUBROS NUEVOS
REMATES DE PORCELANATO/Barrederas
TRAJETAS DE GYPSUM
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 98,030.58
TOTAL : $ 134,018.50
TOTAL : $ 416,969.34
TOTAL : $ 344,524.87
TOTAL : $ 384,100.81
TOTAL : $ 387,199.36
TOTAL : $ 253,300.94
$2,065,598.88
RIO ($257,180.45)
$1,808,418.43
$1,675,463.34
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
262.96 657.17
1,060.00
1,912.45 8.15 - -
1,920.60 - -
320.10 - -
5,121.60 - -
1,318.41 55.18 - -
- -
- -
182.57 - -
1.05 18.16
39.00 15.00 - -
- -
- -
89.63 - -
8.00 -
62.00 -
- -
8.00 - -
10.00 -
- -
163.60 7.00 -
262.48 - -
166.45 22.90 -
326.50 - -
121.25 - -
34.30 - -
- -
- -
99.00 107.00
- -
- -
- -
33.00 5.00 -
3.00 - -
39.00 - -
14.93 100.31 - -
151.64 40.42 - -
31.87 19.35 - -
27.55 -
- -
234.38 85.72 - -
- -
- -
2,192.59 48.11 - -
- -
98.46 - -
7.68 - -
- -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
1.62 - - -
- - -
83.79 - -
- - -
156.89 - - -
- - -
- - -
- - -
- - -
- - -
243.07 - - -
97.24 - 22.76 -
- - -
- 44.25 -
- - -
- 4.34 -
- - -
- 4.34 -
- - -
12,723.61 - - -
- - -
- - -
- 28.19 -
455.22 - - -
5.10 - - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
2,504.36 - - -
247.46 - - 79.36
- - -
- - -
- - - - -
- - - - -
- - - - -
- - 83.10 - -
- - 368.99 37.15 -
- - - - -
- 836.27 - - -
- - - - -
220.69 - - - -
- 407.35 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,000.00
1,690.06 850.07 - - 94.33
6.00 -
42.00 -
2,233.82 - 2586.77
- -
900.00 -
- -
2,346.07 -
36.00 - 164.00
- 12.83 - 64.03 -
1,440.00 - - - -
- - - - -
- 846.51 - - -
- 100.00 - - -
- 19.36 - - -
- 41.85 - - -
- - 30.65 69.35 -
- 4,117.50 - 1,105.51 -
83.79 - - - -
- 562.50 3,516.12 - -
500.00 - -
- - -
- - -
- - -
211.08 42.62 -
- 401.44 837.68
- 33.00 -
- - -
PLANILLA PLANILLA PLANILLA PLANILLA
7 8 9 10 EXCEDENTES P# 1
225.01
137.66
17.96
116.70
376.11
393.84
594.68
93.12
5,630.68
187.42
- -
- -
- -
- 9.00
- -
- -
- -
- 0.15
- 5.97
3.10 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 9.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
17.95 1.20
- -
18.04 3.45
3.70 43.49
- 3.16
- -
- -
- -
- 2.23
- -
- -
- -
- -
- -
- -
11.69 -
- -
- -
- -
- -
- 66.24
- -
- -
2.77 31.61
- -
9.48 70.12
- -
- -
- -
30.00 -
70.00 -
23.78 -
47.52 -
- -
- -
- 11.16
- 10.18
- -
- -
- 2.11
- -
- 12.05
365.35 143.78
- -
- -
- -
- 102.72
7.58 31.56
- -
- 57.36
- 47.40
- 2.73
- -
- -
- -
- -
0.52 -
- -
46.60 -
- -
- -
-
2,435.38
1,291.92
62.04 118.74
- 292.31
- -
- -
- -
49.12 827.35
- 8.00
- -
- -
- -
- -
138.30 -
9.48 81.10
- -
EXCEDENTES P# 2 EXCEDENTES P# 3 EXCEDENTES P# 4 EXCEDENTES P# 5
330.91
1,076.19
2,982.92 76.77
2,042.11 9.52
94.00
43.91
339.00
1,222.56
705.82
3.24
1,318.32
592.00 521.00
2,685.08 1,483.83
468.00
EXCEDENTES P# 6 EXCEDENTES P# 7 EXCEDENTES P# 8 EXCEDENTES P# 9
96.61 33.22
18.40
29.69
10.98
18.80
101.83 14.82
1,175.97
14.49
357.82
2,460.00 679.00
739.36
20.00
2.00
419.09
1,552.51
1,398.70 176.88
DESCUENTO POR P
EXCEDENTES P# VOLUMENES VALORES
10 PLANILLADOS PLANILLADOS
7,522.12 $ 57,168.11
1,840.26 $ 15,826.24
$ 72,994.35
180.00 $ 2,635.20
525.01 $ 8,568.16
387.66 $ 4,337.92
227.79 $ 3,006.83
250.00 $ 3,000.00
416.70 $ 1,083.42
756.11 $ 2,109.55
713.84 $ 2,662.62
1,094.68 $ 8,319.57
393.12 $ 3,380.83
250.00 $ 840.00
9,130.68 $ 26,844.20
1,700.00 $ 4,590.00
2,018.33 $ 127,154.79
$ 198,533.09
4,076.19 $ 114,133.32
6,059.69 $ 169,671.32
2,551.63 $ 13,268.48
595.87 $ 1,489.68
8,000.00 $ 16,000.00
8,000.00 $ 36,000.00
2,812.79 $ 4,219.19
17.20 $ 60.20
725.57 $ 3,896.31
308.03 $ 14,785.44
434.77 $ 3,243.38
30.00 $ 555.00
104.37 $ 2,003.90
35.98 $ 669.23
32.38 $ 518.08
295.37 $ 4,519.16
61.37
87.16 $ 1,150.51
115.97 $ 1,797.54
71.96 $ 1,608.31
43.98 $ 1,319.40
84.98 $ 2,329.30
69.37 $ 1,548.34
75.56 $ 1,694.81
406.27 $ 1,897.28
307.01 $ 2,462.22
509.32 $ 4,879.29
37.01
362.05 $ 4,757.34
849.00 $ 3,820.50
290.36 $ 5,516.84
171.02 $ 2,129.20
122.33 $ 1,039.81
154.71 $ 928.26
331.93 $ 6,797.93
32.38 $ 194.28
53.97 $ 393.98
26.99 $ 119.57
73.98 $ 1,521.03
64.17 $ 1,251.32
118.16 $ 2,031.17
180.00 $ 2,635.20
300.00 $ 4,896.00
204.65 $ 2,290.03
80.00 $ 1,056.00
138.99 $ 1,667.88
300.00 $ 780.00
179.99 $ 502.17
115.14 $ 429.47
1,722.56 $ 13,091.46
107.94 $ 928.28
92.18 $ 309.72
4,205.82 $ 12,365.11
611.66 $ 1,651.48
157.04 $ 235.56
1,330.32 $ 8,647.08
17.05 $ 59.68
798.63 $ 5,191.10
832.65 $ 3,688.64
$ 496,645.78
0.00 $ 0.00
0.00 $ 0.00
1.44 $ 8.64
0.00 $ 0.00
66.24 $ 142.42
0.00 $ 0.00
0.00 $ 0.00
65.69 $ 239.77
0.00 $ 0.00
330.98 $ 1,012.80
0.00 $ 0.00
400.00 $ 600.00
0.00 $ 0.00
30.00 $ 180.00
88.80 $ 166.06
25.22 $ 151.32
47.52 $ 665.28
662.14 $ 9,932.10
236.65 $ 1,538.23
11.16 $ 167.40
54.43 $ 888.30
1,473.00 $ 26,440.35
4.34 $ 14.58
2.11 $ 207.90
4.34 $ 26.04
12.05 $ 222.93
19,133.26 $ 38,266.52
2,000.00 $ 5,020.00
16,400.00 $ 73,800.00
0.00 $ 0.00
1,323.81 $ 2,012.19
1.98
67.33 $ 985.71
456.85 $ 1,187.81
1.63
62.46 $ 174.26
61.89 $ 216.62
2.73 $ 9.17
48.38 $ 164.49
13.25 $ 242.34
0.74 $ 74.00
0.26 $ 29.90
3.96 $ 574.20
11,204.69 $ 162,468.01
1,677.96
373.42 $ 8,028.53
0.00 $ 0.00
0.00 $ 0.00
$ 335,857.87
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
731.48 $ 20,481.44
83.10 $ 2,326.80
406.14 $ 2,111.93
0.00 $ 0.00
8,100.00 $ 36,450.00
0.00 $ 0.00
220.69 $ 2,114.21
407.35 $ 1,833.08
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1,627.78 $ 4,085.73
627.78
10,509.00 $ 152,380.50
$ 221,783.69
6.00 $ 138.00
255.00 $ 5,610.00
8,000.00 $ 116,000.00
16,414.19 $ 73,863.86
0.00 $ 0.00
4,873.00 $ 88,396.22
366.00
0.00 $ 0.00
2,346.07 $ 4,692.14
200.00 $ 5,492.00
$ 294,192.22
4,739.36 $ 61,611.68
384.86 $ 6,065.39
1,460.00 $ 26,484.40
0.00 $ 0.00
1,452.93 $ 8,426.99
2,834.47 $ 21,428.59
600.00 $ 16,476.00
102.00 $ 1,020.00
19.36 $ 116.16
41.85 $ 251.10
519.09 $ 4,204.63
5,361.31 $ 10,722.62
174.37 $ 3,562.38
13,000.00 $ 58,500.00
$ 218,869.94
2,716.22 $ 5,106.49
663.71
139.36 $ 5,033.68
0.00 $ 0.00
0.00 $ 0.00
2,572.36 $ 33,440.68
446.78
253.70 $ 6,766.18
1,239.12 $ 3,011.06
33.00 $ 492.36
0.00 $ 0.00
$ 53,850.45
TOTAL : $1,892,727.39
DESCUENTO POR PLANILLAS ANTICIPADAS ($217,264.05)
TOTAL PLANILLADO: $1,675,463.34
SEGUNDO NUÑEZ
RUBRO
CONTRATO ORIGINAL
1038
1039
306
333
348
1611
1616
13103
NS-102
NS-110
NS-111
NS-025
NS-026
NS-044
NS-052
NS-062
NS-063
NS-119
NS-251
NS-249
1719
CONTRATO COMPLEMENTARIO 1
1038
1039
333
1616
NS-251
13103
NS-102
NS-119
NS-040
53
60
NS-003
CONTRATO COMPLEMENTARIO 2
6601
328
NS-040
61
N3.01
53
NS-120
NS-040
NS-043
5016
5019
5018
5032
5033
5031
5171
5170
5208
5052
5054
5049
5048
5014
5002
5001
9419
5013
5015
5014
15214
15215
9406
9409
9411
532
301
1038
1334
NS-025
NS-026
NS-045
NS-110
NS-024
NS-288
NS-287
2641
2645
2528
NS-040
61
328
505
1611
333
13103
532
532
532
NS-122
5001
5048
5206
1039
1304
NS-025
NS-026
1025
NS-052
306
1028
1029
1030
1031
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
SEGUNDO NUÑEZ
DESCRIPCIÓN
RATO ORIGINAL
ACARREO DE ESCOMBROS
CUADRADO DE BOQUETE
ADITIVO MAXICRIL
MALLA DE FIBRA
RATO COMPLEMENTARIO 1
ADITIVO MAXICRIL
RATO COMPLEMENTARIO 2
ALBAÑILERIA
Excavación a mano
Media caña 5 cm
INSTALACIONES SANITARIAS
Camada de arena
PUNTOS SANITARIOS
TUBERIAS
TUBERIAS
FALDON
Cuadrada de boquete
Acarreo de escombros
Malla de tumbado para enlucir (incl. Soldadura malla R-131) interior y exterior
PORCELANATO
PRUEBAS SANITARIAS
Pruebas sanitarias puntos 2"
CIELO RASO
Cielo raso de gypsum regular empastado estructurado en tracks y strucks liso sin molduras
Cielo falso de lana de roca, acústico, e=12-15 mm,velo hidrófugo pintado en blanco, terminado blanco liso
Trazado y Replanteo
Replantillo Horizontal
Contrapiso e=10cm
MENSULA A50
Canalón de AA.LL.
Bajantes de AA.LL
Enlucido Vertical
Enlucido de Filos
CUADRADO DE BOQUETE
Vigueta de Amarre
Pilarete
Dintel de 15x15
Jornales de Limpieza
Acarreo de Materiales
Desalojo de Desperdicios
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
Z 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 658,142.05
TOTAL : $ 257,754.47
TOTAL : $392,236.72
$1,308,133.24
$854,312.47
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
147.76 398.45
245.78 607.70
2,216.03 1,660.37
2,911.61 0.00
1.00 5.00
1.00
101.08 70.95
2,216.03 1,660.10
29.34
0.00
0.00
31.00 91.75
159.58
32.62
35.88
2.00
0.25
6.80
25.41
5.18 6.76
8.23 0.50
2.00 36.00
14.00
9.00 51.00
3.00
7.00 5.00
21.36
6.00 140.68
2.60
14.15 138.21
674.20
58.00 55.00
50.00
5.00
4,051.99
145.86
455.22
30.98
2.58
95.40 50.82
700.95
21.00
12.00
6.74
70.58
116.78
153.80
29.97
11.33
PLANILLA PLANILLA PLANILLA
7 8 9 EXCEDENTES P# 1
484.38 232.00
190.97 8.21
- 585.47
399.22 4.58
- 92.36
6.54
482.49 22.52
-
-
12.08
809.49
EXCEDENTES P# 2 EXCEDENTES P# 3 EXCEDENTES P# 4
464.34
279.02 242.75
215.69
1,189.64 22.50
428.21
66.40
415.35
1.55 3.24
343.74 12.20
68.18
15.00
68.00
99.17
50.92 231.57
3.75
1,818.49
1,578.41 3,415.16
75.00
75.27 98.35
1,742.75 415.35
32.70
20.00
2.03
10.05
326.41 18.50
30.40
DESCUENTO POR PLANILLAS ANTICIPADAS
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
300.00 $ 4,392.00
2,198.32 $ 35,876.58
950.69 $ 10,638.22
1,596.02 $ 5,426.47
0.00 $ 0.00
1,257.28 $ 25,686.23
5,840.74 $ 37,964.81
292.36 $ 438.54
100.00 $ 560.00
0.00 $ 0.00
43.61 $ 159.18
5,275.50 $ 13,716.30
1,809.58 $ 5,048.73
3,521.77 $ 8,804.43
1,175.69 $ 26,688.16
6.00 $ 976.62
1.00 $ 162.77
172.03 $ 5,935.04
5,958.19 $ 26,394.78
4,212.14 $ 4,970.33
11,358.09 $ 312,347.48
6,595.28 $ 181,370.20
$ 707,556.87
2,431.29 $ 35,594.09
29.34 $ 478.83
680.00 $ 2,312.00
3,175.65 $ 20,641.73
3,178.09 $ 14,078.94
1,828.21 $ 2,742.32
100.00 $ 560.00
680.00 $ 23,460.00
469.29 $ 2,815.74
238.06 $ 799.88
32.62 $ 456.68
1,815.70 $ 1,234.68
$ 105,174.89
2.00 $ 240.00
5.04 $ 579.70
4.50 $ 27.00
6.80 $ 46.78
665.94 $ 1,864.63
108.18 $ 363.48
11.94 $ 1,176.45
0.00 $ 0.00
8.73 $ 152.78
56.00 $ 1,047.20
14.00 $ 224.00
155.00 $ 2,371.50
0.00 $ 0.00
16.00 $ 333.60
17.00 $ 170.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
21.36 $ 171.31
310.87 $ 1,451.76
2.60 $ 34.16
215.59 $ 2,065.35
674.20 $ 2,986.71
0.00 $ 0.00
0.00 $ 0.00
113.00 $ 2,314.24
0.00 $ 0.00
0.00 $ 0.00
332.49 $ 1,472.93
0.00 $ 0.00
0.00 $ 0.00
8.75 $ 219.80
10.27 $ 293.41
36.62 $ 1,298.91
5,870.48 $ 14,969.72
5,139.43 $ 7,811.93
0.00 $ 0.00
0.00 $ 0.00
530.22 $ 1,378.57
30.98 $ 86.43
0.00 $ 0.00
2.58 $ 8.67
146.22 $ 497.15
0.00 $ 0.00
874.57 $ 6,524.29
60.00 $ 678.00
0.00 $ 0.00
25.00 $ 355.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2,250.23 $ 2,250.23
2.20 $ 15.66
32.70 $ 224.98
0.00 $ 0.00
6.74 $ 43.81
55.72 $ 14,232.00
125.22 $ 2,433.02
171.42 $ 582.83
153.80 $ 230.70
32.00 $ 208.00
0.00 $ 0.00
0.00 $ 0.00
2,404.56 $ 7,333.91
0.00 $ 0.00
15.04 $ 165.44
13.05 $ 162.47
17.65 $ 169.09
3.00 $ 86.49
37.79 $ 340.11
131.50 $ 2,014.58
3,255.93 $ 26,698.63
10.60 $ 27.56
7.00 $ 24.64
0.00 $ 0.00
392.61 $ 8,912.25
33.00 $ 369.27
0.00 $ 0.00
2.00 $ 151.60
2.00 $ 151.60
0.00 $ 0.00
$ 120,044.33
TOTAL : $932,776.09
OR PLANILLAS ANTICIPADAS ($78,463.62)
TOTAL PLANILLADO: $854,312.47
GENECSACORP
RUBRO
CONTRATO ORIGINAL
1753
1709
1755
2571
1757
CONTRATO COMPLEMENTARIO 1
1755
N3.20
CONTRATO COMPLEMENTARIO 2
NS-254
NS-255
CONTRATO COMPLEMENTARIO 3
2571
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
GENECSACORP
DESCRIPCIÓN
RATO ORIGINAL
Vinil alto tráfico, multicapa compacto con trtamiento de poliuretano e=2,25 mm
(Grupo T de abrasión), antiestático (Clase 1), bacteriostático y fungistático
Vinil conductivo en rollo e=2 mm para quirófano, incluye placa de cobre, curva sanitaria y clip remate
Vinil para UCI, antideslizante, subcapa de espuma en vinilo de células cerradas e=3,20 mm
RATO COMPLEMENTARIO 1
RATO COMPLEMENTARIO 2
RATO COMPLEMENTARIO 3
TOTAL: $ 993,464.35
TOTAL: $ 405,318.62
TOTAL: $ 135,709.77
TOTAL: $ 56,595.28
$1,591,088.02
$986,182.83
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
30.09 57.47
776.88
39.13 50.60
PLANILLA PLANILLA VOLUMENES
7 8 EXCEDENTES P# 1 PLANILLADOS
676.74 12,470.91
19.48 716.49
228.04 2,323.32
148.81 2,288.91
1,377.38
0.00
0.00
0.00
556.32
429.90
0.00
VALORES
PLANILLADOS
$ 636,016.41
$ 65,917.08
$ 118,489.32
$ 62,945.03
$ 61,982.10
$ 945,349.94
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 27,076.09
$ 13,756.80
$ 40,832.89
$ 0.00
$ 0.00
ENTALPIA
RUBRO
CONTRATO ORIGINAL
STN-001
STN-002
STN-003
STN-004
STN-005
STN-006
STN-007
STN-008
STN-009
STN-010
STN-011
STN-012
STN-013
STN-014
STN-015
STN-016
STN-017
STN-018
STN-019
STN-020
STN-021
STN-022
STN-023
STN-024
STN-025
STN-026
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ENTALPIA
DESCRIPCIÓN
RATO ORIGINAL
Turbina de aire trifasica modelo sd7 3,650 W de potencia con valvula reversible
Controlador de Turbina
Sistema de 2 Silenciadores
Mueble para Estacion automatica de envio - recepcion (de paso y final de trayecto) con
receptor y estante modelo titan
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 431,878.05
$431,878.05
$400,381.15
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
0.90 - -
0.90 - -
3.60 - -
- -
- -
7.20 - -
3.60 - -
11.70 - -
23.40 - -
35.10 - -
- -
- -
- -
19.80 - -
3.60 - -
14.00 5.40 - -
3.60 - -
22.50 - -
254.26 - 8.61
41.00 -
- -
70.20 - -
11.00 - -
- -
PLANILLA VOLUMENES
7 EXCEDENTES P# 1 EXCEDENTES P# 2 PLANILLADOS
- 0.90
- 0.90
- 3.60
- 0.00
- 0.00
- 7.20
- 3.60
- 11.70
- 23.40
- 35.10
- 0.00
- 0.00
39.00 39.00
- 19.80
- 3.60
- 19.40
- 3.60
- 22.50
- 48.67 348.67
- 1,211.48
44.00 85.00
79.50 1,817.97
- 0.00
- 70.20
- 39.00 54.00
$ 6,736.50
$ 13,490.10
$ 21,974.40
$ 0.00
$ 0.00
$ 6,300.00
$ 253.26
$ 56,779.52
$ 113,559.03
$ 3,369.60
$ 0.00
$ 0.00
$ 2,106.00
$ 2,475.00
$ 450.00
$ 38,761.20
$ 1,648.80
$ 1,800.00
$ 48,813.80
$ 23,623.86
$ 11,475.00
$ 7,453.68
$ 0.00
$ 11,021.40
$ 5,670.00
$ 22,620.00
$400,381.15
ALEJANDRO GUTIER
RUBRO
CONTRATO ORIGINAL
3343
3345
3344
3675
3674
3383
3377
3382
3378
3379
3380
3384
3381
9018
9017
9016
9015
9014
9013
9012
9011
9010
3496
3495
3503
3659
3502
3501
3500
3499
3498
3660
3524
3523
3522
3521
3520
3519
3487
3486
3493
3661
3492
3488
3489
3490
3497
3491
10541
10540
10539
10538
10537
10613
10614
10536
10615
10616
15218
9419
10535
10600
10532
10530
10518
3496
3495
3487
3486
3659
9411
9409
9408
9407
9406
9405
9404
9403
15226
15227
15202
CONTRATO COMPLEMENTARIO 1
3343
3345
3344
3383
3377
3378
3380
3384
3381
9016
9015
9014
9012
9011
9010
3495
3503
3501
3499
3498
3524
3523
3521
3520
3488
3490
3497
3491
10539
10538
10537
10613
10614
10536
10615
10616
3496
3495
3487
3486
3659
R/N
9409
9408
9407
9406
9403
10600
10535
10532
10530
10518
NS-291
13134
4379
NS-262
NS-044
CONTRATO COMPLEMENTARIO 2
NS-351
NS-352
NS-364
NS-365
NS-366
NS-365
NS-367
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ALEJANDRO GUTIERREZ
DESCRIPCIÓN
RATO ORIGINAL
Cañuelas
Válvula de compuerta
Válvula check
Junta Flexible
Junta flexible diam 6"
Gabinete contraincendios
Rociadores
Válvulas
Tuberia HN
Sistema de bombas
Soporte de tuberias
RATO COMPLEMENTARIO 1
Cañuelas
Válvula de compuerta
Válvula de bola
Válvula check
Junta Flexible
Válvulas
Tuberia HN
Extintor CO2, 5 kg
Rociadores
Pinturas de tuberias
EQUIPAMIENTO
ALBAÑILERIA
Soporte 2 niveles ( Inc. Varillas 2 niveles de chanel con abrazadera y soporte tipo L soldado)
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
REZ 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
m - $ 24.00 $ 0.00
u - $ 514.56 $ 0.00
u - $ 524.16 $ 0.00
u - $ 129.60 $ 0.00
u - $ 273.60 $ 0.00
u - $ 25.73 $ 0.00
m - $ 31.49 $ 0.00
u - $ 0.00 $ 0.00
u - $ 12.96 $ 0.00
TOTAL: $ 853,788.51
TOTAL : $ 470,703.65
u 1,145.00 $ 39.82 $ 45,593.90
TOTAL : $ 80,450.57
$1,404,942.73
$841,805.73
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
5.00 2.00
36.00
44.80
637.11 162.89
500.00
76.75
193.95
105.60
156.90
656.25
1,000.00
145.00
3.00 4.00
9.00 0.00
4.00 14.00
5.00
1.00
4.00
1.00 13.00
2.00
2.00
4.00 2.00
1.00 11.00
2.00 6.00
1.00 2.00
1.00 1.00
1.00 7.00
0.00
243.54
-97.09
5.05
15.50
150.30
0.00 0.00
0.00 0.00
220.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
PLANILLA PLANILLA PLANILLA
7 8 9 EXCEDENTES P# 1
2.00 36.00
34.00 3.00
141.10 69.25
30.60 25.59
- 239.58
-
88.95 58.75
132.23 128.74
137.35 17.50
142.80 85.85
311.80 231.95
2.00 -
6.00 -
6.00 -
11.00 -
104.00 54.00
-
8.00
22.00 -
1.00 -
2.00 -
3.00 -
3.00 2.00
5.00 -
8.00
-
- 9.00
4.00 -
11.00 -
3.00 -
7.00 -
1.00 -
995.00 474.00
-
-
1.00 -
- 123.87
- 112.18
6.00
31.15 7.80
0.55 -
-
-
11.53
99.22
VOLUMENES VALORES
EXCEDENTES P# 2 PLANILLADOS PLANILLADOS
78.00 $ 3,070.08
44.00 $ 1,309.44
36.00 $ 864.00
0.00 $ 0.00
0.00 $ 0.00
255.15 $ 41,885.42
594.52 $ 31,961.40
0.00 $ 0.00
800.00 $ 13,056.00
0.00 $ 0.00
0.00 $ 0.00
224.45 $ 5,602.27
454.92 $ 10,481.36
260.45 $ 5,500.70
385.55 $ 7,329.31
0.00 $ 0.00
1,200.00 $ 18,084.00
1,000.00 $ 11,330.00
145.00 $ 1,600.80
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 795.84
6.00 $ 777.60
6.00 $ 466.56
7.00 $ 372.96
89.00 $ 3,075.84
0.00 $ 0.00
9.00 $ 175.41
69.00 $ 1,258.56
227.00 $ 3,355.06
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
12.00 $ 285.72
0.00 $ 0.00
0.00 $ 0.00
2.00 $ 565.44
0.00 $ 0.00
5.00 $ 117.60
0.00 $ 0.00
9.00 $ 151.20
10.00 $ 97.90
0.00 $ 0.00
7.00 9.00 $ 4,976.64
12.00 $ 4,538.88
12.00 $ 3,502.08
11.00 $ 2,446.73
6.00 $ 265.56
0.00 $ 0.00
9.00 $ 206.46
9.00 $ 138.69
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
2,936.00 $ 38,050.56
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
1.00 $ 282.72
0.00 $ 0.00
0.00 $ 0.00
120.00 $ 5,299.20
0.00 $ 0.00
17.05 $ 408.52
72.68 $ 1,437.61
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 541,282.19
0.00 $ 0.00
0.00 $ 0.00
197.00 $ 4,728.00
0.00 $ 0.00
220.00 $ 20,380.80
500.00 $ 38,400.00
280.00 $ 9,811.20
461.53 $ 8,773.69
1,280.21 $ 20,893.03
1,599.22 $ 18,886.79
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
391.60 $ 4,436.83
448.50 $ 4,951.44
0.00 $ 0.00
0.00 $ 0.00
11.00 $ 1,425.60
0.00 $ 0.00
137.00 $ 2,670.13
71.00 $ 1,295.04
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
12.00 $ 245.40
0.00 $ 0.00
0.00 $ 0.00
5.00 $ 84.00
15.00 $ 210.30
0.00 $ 0.00
0.00 $ 0.00
19.00 $ 7,186.56
4.00 $ 1,167.36
0.00 $ 0.00
4.00 $ 177.04
0.00 $ 0.00
4.00 $ 91.76
27.00 $ 416.07
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
52.50 $ 6,300.00
120.00 $ 6,578.40
31.46 $ 1,389.27
381.07 $ 11,999.89
0.00 $ 0.00
500.00 $ 5,530.00
0.00 $ 0.00
1.40 $ 733.82
36.60 $ 22,399.20
57.60 $ 7,464.96
57.60 $ 15,759.36
422.00 $ 10,858.06
5.00 $ 15,200.00
0.00 $ 0.00
37.00 $ 4,070.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 283,694.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
9.00 $ 1,115.10
9.00 $ 4,848.84
0.00 $ 0.00
9.00 $ 2,186.64
18.00 $ 702.00
64.00 $ 7,976.96
$ 16,829.54
ASTUDILLO
RUBRO
CONTRATO ORIGINAL
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
CONTRATO PRINCIPAL 1
NS-043
SR-229
479
10
11
12
13
14
15
16
17
18
19
20
21
22
24
25
26
27
28
29
30
31
32
33
34
35
36
37
CONTRATO COMPLEMENTARIO 1
SR-229
SR-230
SR-231
SR-232
SR-233
SR-234
SR-235
SR-236
SR-237
SR-238
SR-240
SR-241
SR-242
SR-243
SR-244
SR-245
SR-246
SR-247
SR-248
SR-249
SR-250
SR-251
SR-252
SR-253
SR-254
SR-255
SR-256
SR-257
SR-258
SR-259
SR-260
SR-261
SR-262
SR-263
SR-264
SR-265
SR-266
SR-267
SR-268
SR-269
SR-270
SR-271
SR-272
SR-273
SR-274
SR-275
SR-276
SR-277
SR-278
SR-279
SR-280
SR-281
SR-282
SR-283
SR-285
SR-286
SR-292
SR-293
SR-294
SR-295
SR-296
SR-298
NS-040
61
CONTRATO COMPLEMENTARIO 2
NS-040
60
53
CONTRATO COMPLEMENTARIO 3
SR-229
SR-230
SR-231
SR-232
SR-233
SR-234
SR-235
SR-258
SR-296
NS-040
61
NS-660
NS-661
NS-662
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ASTUDILLO
DESCRIPCIÓN
CONTRATO ORIGINAL
AREAS VERDES
Palma Phoenix
Arbol Nim
Palma Raphis
Palma Cica
Ficus
Árbol Eritrina
Heliconia Choconiana
Crotos
Duranta
Amancai
Ginger Roja
Sheflera Amarilla
Veraneras Mix
Reyna Morada
Cocolobo
Calatea
Lirios
Singoneas
Bromelia
Trimolina
Piedra Bola
Mano de Obra
Transporte
CONTRATO PRINCIPAL 1
MANGUERA FLEX
CAMA DE ARENA
MANOMETRO 0-100PSI
CONTRATO COMPLEMENTARIO 1
SISTEMA DE RIEGO
E 7,5 HP MAS TANQUE DE PRESION DE 85 GL MAS SISTEMA DE PANEL ELECTRICO INSTALACION Y FUN
CONTRATO COMPLEMENTARIO 2
CONTRATO COMPLEMENTARIO 3
SISTEMA DE RIEGO
Tuberia u-PVC U/Z 90MM 1,00Mpa(145psi)
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
$ 20,000.00 $8,000.00
$ 2,718.00 $1,087.20
TOTAL: $ 172,000.00
TOTAL: $ 20,230.73
TOTAL $ 112,040.33
TOTAL: $ 15,596.68
m 247.85 $ 10.51 $ 2,604.90 247.85
TOTAL: $ 40,851.04
TOTAL: $ 36,765.57
$397,484.35
$317,410.43
PLANILLA PLANILLA PLANILLA EXCEDENTES P# 1
2 3 4
12.50
16.00
32.50
7.50
17.50
71.50
121.50
28.50
57.50
33.50
46.00
30.00
14.00
2.50
144.50
92.00
69.50
67.50
72.50
29.50
18.50
36.50
38.50
34.50
33.50
15.50
31.00
12.50
37.00
14.50
4.50
31.00
14.00
6.50
15.00
25.50
5.50
7.50
7.00
9.00
6.50
13.50
303.50
80.50
23.00
5.00
1.00
11.00
11.00
90.00
0.50
VOLUMENES
EXCEDENTES P# 2 EXCEDENTES P# 3 EXCEDENTES P# 4 PLANILLADOS
$724.00 $ 988.00
$98.39 $ 134.27
860.00
271.23
0.00
0.00
0.06
1.00
0.00
0.00
1.00
2.00
1.00
2.00
0.00
5.00
3.00
2.00
2.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
1.00
3.00
1.00
2.00
2.00
20.00
1.00
1.00
1.00
1.00
180.00
480.00
525.00
525.00
738.00
639.00
522.00
67.00
25.00
32.00
65.00
15.00
35.00
143.00
243.00
57.00
115.00
67.00
92.00
60.00
28.00
5.00
289.00
184.00
139.00
135.00
145.00
59.00
42.50
37.00
73.00
77.00
69.00
67.00
31.00
42.50
62.00
25.00
74.00
29.00
9.00
62.00
28.00
13.00
30.00
51.00
11.00
15.00
14.00
18.00
13.00
27.00
607.00
161.00
46.00
10.00
2.00
22.00
22.00
180.00
355.00
1.00
866.35
649.62
131.45
1,493.23
110.32
247.85
740.71
1,515.41
1,094.95
738.00
639.00
522.00
3.00
355.00
2,234.54
649.62
2,216.91 2,216.91
7,457.28 7,457.28
27.00 27.00
TOTAL :
DESCUENTO POR PLANILLAS ANTICIPADAS
TOTAL PLANILLADO:
VALORES
PLANILLADOS
$ 2,308.51
$ 865.51
$ 801.65
$ 1,924.56
$ 1,491.53
$ 2,598.15
$ 3,400.05
$ 3,464.20
$ 3,655.90
$ 3,030.99
$ 2,886.24
$ 2,886.24
$ 3,047.03
$ 3,367.77
$ 3,047.03
$ 3,047.03
$ 1,924.44
$ 1,764.07
$ 3,047.03
$ 4,009.25
$ 4,490.36
$ 2,084.81
$ 1,347.11
$ 96,221.91
$ 2,565.92
$ 2,245.18
$ 2,084.81
$ 2,694.21
$ 2,004.62
$ 2,020.66
$ 1,924.44
$ 1,411.25
$ 65,738.81
$ 32,073.97
$ 4,358.86
$ 275,834.10
$ 9,460.00
$ 4,157.96
$ 0.00
$ 0.00
$ 11.75
$ 3.65
$ 0.00
$ 0.00
$ 295.00
$ 72.00
$ 1.26
$ 1.70
$ 0.00
$ 1,550.00
$ 46.50
$ 13.80
$ 11.24
$ 0.00
$ 0.00
$ 67.00
$ 26.50
$ 4.65
$ 90.00
$ 12.80
$ 3.17
$ 0.00
$ 36.00
$ 22.56
$ 2.76
$ 610.00
$ 36.00
$ 100.00
$ 680.00
$ 9.04
$ 11.25
$ 7.95
$ 17,344.54
$ 1,891.80
$ 2,702.40
$ 2,315.25
$ 1,827.00
$ 1,985.22
$ 1,495.26
$ 997.02
$ 98.49
$ 46.00
$ 82.88
$ 459.55
$ 173.85
$ 1,360.45
$ 147.29
$ 303.75
$ 72.39
$ 172.50
$ 101.84
$ 235.52
$ 157.20
$ 94.36
$ 17.00
$ 271.66
$ 180.32
$ 157.07
$ 216.00
$ 696.00
$ 354.59
$ 476.43
$ 42.92
$ 87.60
$ 97.02
$ 307.74
$ 538.68
$ 260.40
$ 498.10
$ 285.20
$ 125.25
$ 374.44
$ 179.80
$ 58.05
$ 404.24
$ 255.64
$ 118.69
$ 273.90
$ 465.63
$ 126.72
$ 172.80
$ 161.28
$ 207.36
$ 200.33
$ 416.07
$ 2,336.95
$ 627.90
$ 214.82
$ 52.80
$ 4,545.46
$ 9,599.92
$ 2,166.56
$ 7,830.00
$ 10,760.05
$ 14,209.67
$ 2,096.57
$ 2,903.80
$ 82,091.45
$ 261.59
$ 14,782.98
$ 370.68
$ 15,415.25
$ 2,604.90
$ 4,170.20
$ 6,682.96
$ 3,810.43
$ 1,985.22
$ 1,495.26
$ 997.02
$ 33.63
$ 10,760.05
$ 5,407.59
$ 2,903.80
$ 40,851.06
$ 6,163.01
$ 29,679.97
$ 922.59
$ 36,765.57
$468,301.97
($150,891.54)
$317,410.43
GUSTAVO CAMACHO
RUBRO
CONTRATO ORIGINAL
3343
3345
3344
3675
3674
3383
3377
3382
3378
3380
3384
3381
3496
3495
3503
3659
3502
3501
3499
3498
3660
3487
3486
3493
3661
3492
3488
3490
3497
3491
3524
3523
3522
3521
3520
3519
9018
9017
9016
9015
9014
9012
9011
9010
10541
10540
10539
10538
10537
10613
10536
10615
10616
10535
10600
10518
3496
3495
3487
3486
3659
9411
9409
9408
9407
9406
9405
9404
9403
9419
15227
CONTRATO COMPLEMENTARIO 1
4379
NS-262
NS-351
NS-352
GC-001
NS-364
NS-365
NS-366
NS- 355
GC-002
10532
10530
13134
10539
10538
10537
10613
10614
10536
10615
10616
3521
3520
9018
9017
9016
9015
9014
9012
9010
NS-440
NS-441
NS-442
NS-439
NS-044
CONTRATO COMPLEMENTARIO 2
9679
9679
9680
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
GUSTAVO CAMACHO
DESCRIPCIÓN
CONTRATO ORIGINAL
VALVULA DE COMPUERTA
VALVULA CHECK
VALVULA DE BOLA
Válvula esférica acero inoxidable 2"
CAÑUELAS
JUNTA FLEXIBLE
Gabinete contraincendios
Rociadores
VALVULAS
TUBERIAS DE HN
CONTRATO COMPLEMENTARIO 1
EQUIPAMIENTO
SOPORTES
Soporte 2 niveles ( Inc. Varillas 2 niveles de chanel con abrazadera y soporte tipo L soldado )
Extintor CO2, 5 Kg
Pintura de tuberías
JUNTA FLEXIBLE
VALVULA DE BOLA
CAÑUELAS
Accesorios para sistema de bombas SCI incluye( tuberia, valvulas y accesorios para el armado
de las bombas del sci electrico y a diesel en sitio)
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
CHO 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 1,091,443.30
TOTAL : $ 644,474.85
m 15.00 $ 480.00 $ 7,200.00
TOTAL : $ 105,803.88
$1,841,722.03
$1,447,284.32
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6 (INTERNA)
25.00 18.32
20.00 14.66
4.00 1.83
2.00 1.83 3.00
0.37
0.55
0.55
0.73
2.00 2.00
18.32 81.68
87.96 392.04
124.61 405.39
458.11 1,654.71
366.49 480.49
1.47 6.53
6.60 3.00
3.66
15.58 6.00
601.00 1,249.00
0.37
0.37
0.37
0.37
3.00 6.00
100.00 42.42
100.00
100.00
155.76 694.24
1,200.25 1,128.00
4.00
4.00
4.00
4.00
8.00
2,060.05 2,672.99
3.00 5.00
1.00
2.00
2.00
13.00
44.70
7.25
24.80
188.25 61.55
92.55
0.10
0.10
0.10
0.10
1.20
5.00
1.00
3.00
9.00
PLANILLA PLANILLA PLANILLA EXCEDENTES P# 1
7 8 9
1.00
86.80
391.50
132.51
145.68
642.83
263.99
176.97
11.75
16.00
118.07
227.44
2.00
4.00
53.90
34.20
602.55
EXCEDENTES P# 2 EXCEDENTES P# 3 EXCEDENTES P# 4 EXCEDENTES P# 5
5.95 12.00
53.86 36.50
203.38 2.85
649.53 52.35
0.47
6.75
3.75
0.10
4.93
13.00 2.00
2.00
47.65
282.70
110.23
286.02 327.30
29.05 59.50
4.47
166.00
4.00
35.17
615.76
4.00
4.00
4.00
4.00
58.00
2.00 1.00
7.00
6.00 4.00
DESCUENTO POR PLANILLAS ANTICIP
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
260.97 $ 12,276.19
93.32 $ 3,282.22
617.95 $ 17,512.62
65.66 $ 23,971.66
377.16 $ 73,297.08
1,908.16 $ 208,619.43
1,338.74 $ 121,517.87
875.72 $ 55,608.22
1,212.29 $ 50,686.00
2,244.26 $ 52,672.72
3,965.87 $ 77,889.69
3,663.40 $ 52,936.13
7.83 $ 5,274.02
8.83 $ 4,114.22
26.50 $ 4,129.60
20.75 $ 1,956.60
23.41 $ 1,489.57
81.99 $ 3,498.49
262.14 $ 6,571.74
252.62 $ 5,431.38
372.95 $ 6,582.51
1.37 $ 981.37
8.47 $ 2,796.07
21.75 $ 4,867.14
18.75 $ 2,262.59
12.75 $ 491.21
6.10 $ 169.26
20.93 $ 415.29
41.75 $ 693.86
12.85 $ 150.71
0.37 $ 29.47
0.55 $ 32.49
0.55 $ 23.53
0.73 $ 20.56
24.00 $ 577.92
56.65 $ 1,072.94
382.70 $ 13,073.19
590.23 $ 17,718.63
1,531.39 $ 42,542.01
410.36 $ 10,480.60
588.55 $ 13,513.17
907.44 $ 16,460.90
2,462.82 $ 33,937.69
1,358.98 $ 17,965.71
14.47 $ 9,497.80
15.75 $ 7,345.67
19.66 $ 8,685.40
18.13 $ 6,258.24
9.60 $ 2,521.27
10.41 $ 527.24
12.33 $ 330.19
32.60 $ 589.35
3.66 $ 58.53
21.58 $ 13,204.39
4.00 $ 2,455.92
2,016.00 $ 60,742.08
0.37 $ 266.07
0.37 $ 174.04
0.37 $ 274.20
0.37 $ 124.79
13.00 $ 1,237.60
439.07 $ 41,808.25
394.53 $ 22,720.98
178.10 $ 8,064.37
167.41 $ 5,467.61
220.00 $ 5,526.40
194.67 $ 4,070.55
100.00 $ 1,798.00
2,463.42 $ 29,265.45
1,465.76 $ 18,996.23
2,328.25 $ 30,174.18
$ 1,251,779.07
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
17.00 $ 2,106.30
17.00 $ 9,158.92
17.00 $ 8,153.20
17.00 $ 4,130.32
84.00 $ 3,276.00
3.00 $ 960.00
90.00 $ 11,664.00
134.00 $ 36,662.40
4,733.04 $ 18,222.20
8.00 $ 3,533.36
0.00 $ 0.00
1.00 $ 262.72
2.00 $ 101.26
0.00 $ 0.00
2.00 $ 53.56
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
13.00 $ 313.04
1,040.90 $ 35,557.14
1,124.20 $ 33,748.48
100.00 $ 2,778.00
107.35 $ 2,741.72
50.00 $ 1,148.00
746.10 $ 13,534.25
92.55 $ 1,223.51
1.00 $ 65,560.00
1.00 $ 79,500.00
1.00 $ 44,560.00
1.00 $ 145,320.00
0.00 $ 0.00
$ 524,268.38
1.20 $ 576.00
6.00 $ 7,500.00
6.00 $ 2,430.00
12.00 $ 3,720.00
13.00 $ 1,040.00
1.00 $ 20,000.00
5.00 $ 2,475.00
20.00 $ 4,100.00
31.40 $ 15,072.00
21.50 $ 2,687.50
7.00 $ 8,750.00
20.00 $ 6,200.00
0.00 $ 0.00
0.00 $ 0.00
3.00 $ 405.00
5.00 $ 2,230.00
2.00 $ 812.00
1.75 $ 525.00
3.00 $ 675.00
22.00 $ 1,760.00
0.00 $ 0.00
3.00 $ 540.00
5.00 $ 775.00
$ 82,272.50
TOTAL : $1,858,319.95
POR PLANILLAS ANTICIPADAS ($411,035.63)
TOTAL PLANILLADO: $1,447,284.32
FONDINI
RUBRO
CONTRATO ORIGINAL
4381
CONTRATO COMPLEMENTARIO 1
2322
2323
CONTRATO COMPLEMENTARIO 2
NS-254
NS-255
NS-256
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
FONDINI
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 1
Puerta hermética acero inox quirúrgico 1 hoja corredera con mirilla, 1,35x2,10 sistema de
pulsador de codo interior y exterior.
Puerta hermética higiénica,1 hoja de acero inox. AISI-304, acabado ASTM-A480No4, pulido
mate, paso libre 1,2x2,1, plancha de plomo de 1mm, batiente, cerco de 135x60 mm en acero
inox con plomo incorporado.
CONTRATO COMPLEMENTARIO 2
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 44,172.00
TOTAL : $ 130,076.53
TOTAL : $ 55,368.50
$229,617.03
$210,433.12
PLANILLA VOLUMENES VALORES
2 PLANILLADOS PLANILLADOS
$ 42,331.50
$ 117,532.73
$ 50,568.89
PROECONCRETO
RUBRO
CONTRATO ORIGINAL
NS-295
NS-296
NS-297
NS-298
NS-299
NS-300
NS-301
NS-302
NS-303
NS-304
NS-305
NS-306
NS-307
NS-308
NS-309
NS-310
NS-311
NS-312
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PROECONCRETO
DESCRIPCIÓN
CONTRATO ORIGINAL
Suministro e instalación, Señal Pare , 1 sola cara (60x60x2) + Señal Doble Via (30x90)
Suministro e instalación, Señal Pare , 1 sola cara (60x60x2) + Señal una Via Derecha (30x90)
Suministro e instalación, Señal Pare , 1 sola cara (60x60x2) + Señal una Via Izquierda (30x90)
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
TO 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 30,025.00
$30,025.00
$30,025.00
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
- 1.00 $ 132.00
- 1.00 $ 187.00
- 1.00 $ 165.00
$ 30,025.00
PERCESA
RUBRO
CONTRATO ORIGINAL
N3.126
CONTRATO COMPLEMENTARIO 1
NS-256
CONTRATO COMPLEMENTARIO 2
NS-256
R/N
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PERCESA
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 1
CONTRATO COMPLEMENTARIO 2
Flashing
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 255,407.10
TOTAL : $ 95,586.95
TOTAL : $ 36,968.40
$387,962.45
$373,772.95
PLANILLA PLANILLA PLANILLA
2 3 4 EXCEDENTES P# 1
70.19
205.38
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
1,404.62 $ 273,900.90
$ 273,900.90
479.69 $ 74,351.95
$ 74,351.95
131.52 $ 20,385.60
205.38 $ 5,134.50
$ 25,520.10
GRANDA
RUBRO
CONTRATO ORIGINAL
NO.14
1038
1039
NO.13
NS-111
NS-047
NS-110
301
NS-431
Ns-430
NS-051
1304
CONTRATO PRINCIPAL 1
NO.14
1038
1039
NO.13
NS-111
NS-110
301
NS-431
Ns-430
NS-051
1304
61
333
1611
1719
1720
NS-040
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
GRANDA
DESCRIPCIÓN
CONTRATO ORIGINAL
Cargada de mortero
Cuadrada de boquetes
Acarreo de escombros
Enlucido vertical
CONTRATO PRINCIPAL 1
Cargada de mortero
Acarreo de escombros
Enlucido vertical
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 61,790.08
TOTAL : $ 262,213.12
$324,003.20
$505,729.65
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
300.00
200.00
75.00
120.00
- 200.00 -
- - -
- - -
- - -
- 85.60 95.60
327.10 212.90 -
56.69 - -
- - -
- - -
- 10.00 -
1,872.00 - -
- - -
75.00 122.00 -
- - -
81.93 18.07 -
- - -
32.26 - -
34.15 - -
174.55 - -
10.00 - -
- - -
- 218.00 -
PLANILLA PLANILLA
7 8 EXCEDENTES P# 1 EXCEDENTES P# 2
-
- 597.00
-
-
21.00 229.00
15.00
EXCEDENTES P# 3 EXCEDENTES P# 4 EXCEDENTES P# 5 EXCEDENTES P# 6
67.25 94.77
4,077.05
225.65
504.39
842.90
6.00
3.00
170.33 100.64
DESCUENTO POR FACTURA DE VE
VOLUMENES VALORES
EXCEDENTES P# 7 PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
100.00 $ 354.00
0.00 $ 0.00
0.00 $ 0.00
300.00 $ 2,364.00
300.00 $ 3,546.00
300.00 $ 4,350.00
100.00 $ 1,970.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
200.00 $ 16,000.00
0.00 $ 0.00
75.00 $ 6,000.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
120.00 $ 8,280.00
0.00 $ 0.00
0.00 $ 0.00
$ 42,864.00
0.00 $ 0.00
12437.56 $ 44,028.96
0.00 $ 0.00
0.00 $ 0.00
6472.60 $ 76,506.13
56.69 $ 803.86
282.76 $ 4,948.30
0.00 $ 0.00
0.00 $ 0.00
606.00 $ 48,480.00
0.00 $ 0.00
16.00 $ 1,280.00
0.00 $ 0.00
23.00 $ 628.36
0.00 $ 0.00
370.97 $ 2,819.37
0.00 $ 0.00
32.26 $ 98.72
34.15 $ 691.54
174.55 $ 4,712.85
10.00 $ 50.00
0.00 $ 0.00
233.00 $ 3,961.00
$ 468,689.84
TOTAL : $511,553.84
NTO POR FACTURA DE VENTA DE MATERIAL: ($5,824.19)
TOTAL PLANILLADO: $505,729.65
DIANA CASTILLO
RUBRO
CONTRATO ORIGINAL
2645
2641
2528
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
DIANA CASTILLO
DESCRIPCIÓN
CONTRATO ORIGINAL
Cielo falso de lana de roca, acústico, e=12-15mm, velo hidrofugo
pintado en blanco, terminado balnco liso
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
LO 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
AL
TOTAL : $ 511,173.00
$511,173.00
$441,379.95
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
0.00 $ 0.00
$ 441,379.95
GIMMICKS
RUBRO RUBRO
SUB CAMC
CONTRATO ORIGINA
HMS-018
NS-257
2262
NS-393
NS-393
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
GIMMICKS
DESCRIPCIÓN
CONTRATO ORIGINAL
Puerta Cortafuegos (1,00 x 2,10m), RAL 1001 Beige Puro, instalada, cierre automatico, barra
anti pánico y manija. Sentidos 4 IZQ.
Puerta Cortafuegos (1,20 x 2,10m), RAL 1001 Beige Puro, instalada, cierre automatico, barra
anti pánico y manija. Sentidos 34 DR 31 IZQ.
Puerta Cortafuegos doble (1,80 x 2,10m), RAL 1001 Beige Puro, instalada, cierre automatico,
barra anti pánico y manija. Sentidos 2 IZQ.
Puerta Cortafuegos doble (1,60 x 2,10m), RAL 1001 Beige Puro, instalada, cierre automatico,
barra anti pánico y manija. Sentidos 8 DR 3 IZQ.
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 86,502.04
$86,502.04
$93,404.80
PLANILLA PLANILLA
2 3 EXCEDENTES EXCEDENTES EXCEDENTES
P# 1 P# 2 P# 3
0.40
0.70 0.30
0.20 1.00
1.00
VOLUMENES
VOLUMENES VALORES
PLANILLADOS CAMC
PLANILLADOS PLANILLADOS
P#54
$ 92,971.60
1.00 $ 433.20
$ 433.20
WATER PROJECTS SA
RUBRO
CONTRATO ORIGINAL
10
11
12
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
WATER PROJECTS SA
DESCRIPCIÓN
CONTRATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
S SA 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
AL
TOTAL : $ 20,129.64
$20,129.64
$20,129.50
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
50.00 $ 593.50
16.00 $ 304.00
15.00 $ 1,709.70
70.00 $ 748.30
35.00 $ 53.90
35.00 $ 332.50
60.00 $ 427.20
1.00 $ 106.86
17.00 $ 281.86
19.00 $ 4,421.68
1.00 $ 2,650.00
1.00 $ 8,500.00
$ 20,129.50
BARRIENTOS
RUBRO
CONTRATO ORIGINAL
NS-263
NS-264
NS-265
NS-266
NS-267
NS-268
NS-269
NS-270
NS-271
NS-272
NS-273
N3.32
CONTRATO PRINCIPAL 1
NS-268
NS-269
NS-271
NS-272
NS-273
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
BARRIENTOS
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO PRINCIPAL 1
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
S 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 248,498.31
TOTAL: $ 15,782.40
$264,280.71
$202,056.75
PLANILLA 1 PLANILLA PLANILLA PLANILLA EXCEDENTES
INTERNA 2 3 4 P# 1
33.92 29.43
21.60
43.20
21.60
993.39 $ 50,613.22
1,004.41 $ 46,092.37
182.00 $ 13,944.84
480.90 $ 21,015.33
713.45 $ 17,229.82
368.04 $ 16,083.35
351.38 $ 8,485.83
490.81 $ 11,853.06
97.27 $ 5,369.30
166.18 $ 4,777.68
55.88 $ 3,084.58
582.35 $ 49,208.58
$ 247,757.96
8.40 $ 567.00
25.20 $ 679.90
$ 22,916.71
TOTAL : $270,674.67
UENTO POR PLANILLAS ANTICIPADAS ($68,617.92)
TOTAL PLANILLADO: $202,056.75
LAURA TACO
RUBRO
CONTRATO ORIGINAL
NO.14
NS-044
1302
N3.02
1616
NS-102
NS-052
11333
1038
1039
1304
NS-045
NS-432
CONTRATO COMPLEMENTARIO 1
NS-057
NS-047
NS-110
NO.13
CONTRATO MODIFICATORIO
CONTRATO PRINCIPAL
NO.14
NS-044
1302
N3.02
1616
NS-102
NS-052
11333
1038
1039
1304
NS-045
NS-432
NTRATO COMPLEMENTARIO 1
NS-057
NS-047
NS-110
NO.13
1611
333
ORDEN DE INICIO
N3.211
NS-040
NS-115
63
NS-214
NS-057
1611
333
301
NS-556
RESUMEN .
TOTAL CONTRATADO INICIAL
DESCRIPCIÓN
CONTRATO ORIGINAL
Cargada de mortero
Retiro de empaste
DERROCAMIENTO DE ARRIOSTRAMIENTO
PILARETE 15X15 CM (4Ø 10 + 1Ø8 C/20 CM.) F´C=210 KG/CM2 (INC. PICADA DE LOSA)
ENLUCIDO VERTICAL
CONTRATO COMPLEMENTARIO 1
ACARREO DE ESCOMBROS
CUADRADA DE BOQUETES
CONTRATO MODIFICATORIO
CONTRATO PRINCIPAL
CARGADA DE MORTERO
RETIRO DE EMPASTE
DERROCAMOMIENTO DE ARRIOSTRAMIENTO
ENLUCIDO VERTICAL
COMPLEMENTARIO 1
PERFORACIONES Y HUECOS PARA LA INSTALACIÓN DE TODAS INGIENERÍAS
ACARREO DE ESCOMBROS
CUADRADA DE BOQUETES
UEVOS APROBADOS
CARGADA DE MORTERO
ORDEN DE INICIO
MENSULAS
DERROCAMIENTO DE ACERAS
DESALOJO DE ESCOMBROS
OBRA CIVIL
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL: $ 59,589.50
TOTAL: $ 15,103.28
TOTAL: $ 43,683.95
TOTAL: $ 17,204.95
$135,581.68
RIO ($38,260.56)
$97,321.12
$125,999.75
PLANILLA PLANILLA PLANILLA PLANILLA
PLANILLA 2
3 4 5 6
300.00
13.74 4.95
229.27 44.41
35.00
23.00
2.00
6.52 8.24
100.00
12.66 28.37
200.00
200.00 100.00
3.00 5.00
10.00
24.65 636.91
1.89 6.66
3.00
10.00
0.00 0.00
0.00
0.00 291.24
0.00
0.00 0.00
0.00
0.00 0.00
4.00
0.00 0.00
0.00
0.00 0.00
0.00
0.00 0.00
0.00
0.00 0.00
0.00
0.00 0.00
0.00
0.00 0.00
PLANILLA PLANILLA PLANILLA EXCEDENTES EXCEDENTES
7 8 9 P# 1 P# 2
1,054.05
51.12
13.11
198.55
17.16
358.00
61.47
216.00
1.89
0.25
336.00
EXCEDENTES EXCEDENTES EXCEDENTES VOLUMENES
P# 3 P# 4 P# 5 PLANILLADOS
18.69
190.50
97.53
100.00
800.00
0.00
0.00
40.31
104.36
48.11
221.55
0.35 2.35
14.76
117.16
41.03
558.00
258.34
0.00
1.00 11.00
1,000.00
36.56
0.00
11.00
161.47
1,354.05
0.00
0.00
0.00
29.21
211.21
0.00
0.00
0.00
0.00
9.17 33.11
4.40
2.00
0.00
62.79
0.00
270.00
0.00
0.00
346.00
2.00
10.00
291.24
0.00
0.00
4.00
49.20
13.86 91.09
114.10
0.90 224.30
47.00 383.00
18.00 18.00
4.00 4.00
21.39 21.39
120.39 120.39
120.39 120.39
300.96 300.96
50.67 50.67
15.32 15.32
138.38 138.38
285.25 285.25
235.94 235.94
34.63 34.63
139.02 139.02
TOTAL :
DESCUENTO POR PLANILLAS ANTICIPADAS
TOTAL PLANILLADO:
VALORES
PLANILLADOS
$ 6,801.22
$ 81.49
$ 2,251.71
$ 1,414.19
$ 1,970.00
$ 7,600.00
$ 0.00
$ 0.00
$ 1,934.88
$ 678.34
$ 312.72
$ 3,979.04
$ 42.21
$ 255.05
$ 1,712.88
$ 793.93
$ 837.00
$ 1,963.38
$ 0.00
$ 27,825.96
$ 60,454.00
$ 880.00
$ 351.90
$ 13,000.00
$ 219.36
$ 0.00
$ 33.00
$ 450.50
$ 14,934.76
$ 4,332.96
$ 0.00
$ 0.00
$ 0.00
$ 575.44
$ 2,006.50
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 215.22
$ 79.02
$ 35.92
$ 0.00
$ 917.99
$ 0.00
$ 405.00
$ 0.00
$ 0.00
$ 19,140.72
$ 160.00
$ 115.00
$ 3,786.12
$ 0.00
$ 0.00
$ 12.00
$ 137.27
$ 2,472.23
$ 309.71
$ 497.48
$ 3,207.49
$ 38,406.07
$ 1,915.00
$ 540.00
$ 100.00
$ 1,311.00
$ 1,356.60
$ 112.30
$ 710.30
$ 404.51
$ 105.34
$ 937.40
$ 367.68
$ 2,391.21
$ 5,990.25
$ 743.21
$ 51.95
$ 168.21
$ 17,204.96
$130,999.79
($5,000.04)
$125,999.75
TELCOMBAS
RUBRO
CONTRATO ORIGINAL
SEE-001
SEE-002
SEE-003
SEE-004
SEE-005
SEE-006
SEE-007
SEE-008
SEE-009
SEE-010
SEE-011
SEE-012
SEE-015
SEE-016
SEE-017
SEE-018
SEE-019
SEE-020
SEE-021
SEE-022
SEE-023
SEE-024
SEE-025
SEE-026
SEE-027
SEE-028
SEE-029
SEE-030
SEE-031
SEE-032
SEE-033
SEE-034
SEE-035
SEE-036
SEE-037
SEE-038
SEE-041
SEE-042
SEE-043
SEE-044
SEE-045
SEE-047
SEE-048
SEE-049
SEE-050
SEE-051
SEE-052
SEE-053
SEE-054
SEE-055
SEE-057
SEE-058
SEE-059
SEE-060
SEE-061
SEE-062
SEE-063
SEE-064
SEE-065
SEE-066
SEE-067
SEE-068
SEE-069
SEE-070
SEE-071
SEE-072
SEE-073
SEE-075
SEE-076
SEE-080
SEE-081
SEE-082
SEE-083
SEE-084
SEE-085
SEE-086
SEE-087
SEE-088
SEE-089
SEE-090
SEE-091
SEE-092
SEE-093
SEE-094
SEE-095
SEE-096
SEE-097
SEE-098
SEE-099
SEE-100
SEE-101
SEE-102
SEE-103
SEE-104
SEE-105
SEE-107
SEE-108
SEE-109
SEE-110
SEE-111
SEE-112
SEE-113
SEE-114
SEE-115
SEE-116
SEE-117
SEE-118
SEE-119
SEE-124
SEE-125
SEE-126
SEE-127
SEE-128
SEE-129
SEE-130
SEE-131
SEE-132
SEE-133
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
TELCOMBAS
DESCRIPCIÓN
CONTRATO ORIGINAL
Detector de humo-térmico-químico
Módulo de control
Módulos de aislamiento
SISTEMA DE SONORIZACIÓN
Alta voz techo 9W
Control de volumen
Amplificador 4x125W
Punto de sonido
Brazo cierrapuertas
Pulsante simple
Controladora de puertas
Fuente de alimentacion
Tarjeta de proximidad
Barra de Pánico
Barrera vehicular
Central telefonica IP
Teléfono IP Estandar
Telefono IP Ejecutivo
Telefono IP de operadora
Firewall
Rack de telecomunicaciones 42 UR
Patchord 6a FTUP 7 FT
Switch core
Access point
Controlador inalambrico
Organizador horizontal
Organizador vertical 7 FT
SISTEMA DE CCTV
PC de administracion
Programacion, configuracion y puesta en marcha total CCTV
Estacion simple
Estacion doble
Estacion especial
Lámpara de pasillo
Software de control
SISTEMA DE RELOJERIA
Reloj patrón
Antena GPS
Tarjetas de extensión
INTERCOMUNICADORES
CITOFONO
ESTACION PRINCIPAL
DATA CENTER
INTEGRADOR DE SENSORES
SENSOR DE TEMPERATURA-HUMEDAD
SENDOR DE LIQUIDOS
SISTEMA DE INTRUSION
DETECTOR DE MOVIMIENTO
SENSOR MAGNETICO
TECLADO ALFA-NUMERICO
PANEL DE INTRUSION
Punto de INTRUSION
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
$4,193,161.50
$3,139,222.86
PLANILLA PLANILLA PLANILLA VOLUMENES
2 3 4 PLANILLADOS
- - 0.90
- - 3.60
- - 1,224.00
- - 8.10
- - 9.00
- - 125.10
- - 549.00
- - 260.10
- - 0.00
- - 22.50
- - 131.40
- - 0.00
- - 1.80
- - 583.20
- - 4.50
- - 15.30
- - 1.80
- - 49.50
- - 0.00
27.00 - - 27.00
196.20 - - 196.20
244.80 - - 244.80
244.80 - - 244.80
166.50 - - 166.50
60.30 - - 60.30
60.30 - - 60.30
84.60 - - 84.60
35.00 - 35.00
450.00 - - 450.00
106.00 - 106.00
244.80 - - 244.80
- - 0.00
- - 0.00
6.30 - - 6.30
- - 0.00
0.90 - - 0.90
279.00 - - 279.00
72.00 - - 72.00
27.00 - - 27.00
1.80 - - 1.80
27.00 - - 27.00
137.70 - - 137.70
3,610.80 - - 3,610.80
12.60 - - 12.60
66.60 - - 66.60
1.80 - - 1.80
- - 0.00
126.00 - - 126.00
- - 0.00
- - 0.00
1,641.60 - - 1,641.60
385.20 - - 385.20
61.20 - - 61.20
131.40 - - 131.40
0.90 - - 0.90
137.70 - - 137.70
- - 0.00
27.00 - - 27.00
- - 186.30
- - 4.50
- - 20.70
- - 2.70
- 3.60 3.60
3.60 - - 3.60
- - 0.90
- - 0.00
- - 0.00
- - 26.10
- - 13.50
- - 119.70
- - 168.30
- - 48.60
- - 193.50
- - 130.50
- - 0.00
- - 0.00
- - 22.50
- - 36.00
- - 2.70
- - 0.00
- - 0.00
- - 0.90
- - 0.00
- - 0.00
- - 54.00
- - 77.40
- - 0.00
- - 0.00
- - 0.00
- - 16.20
- - 5.40
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- - 0.00
- 0.60 0.60
- 0.60 0.60
- 0.60 0.60
- 0.40 0.40
- 1.20 1.20
- 0.60 0.60
- - 45.90
- - 23.40
- - 41.40
- - 9.90
- - 9.00
- - 8.10
- - 12.60
- - 12.60
- - 0.00
- - 0.00
VALORES
PLANILLADOS
$ 14,850.00
$ 1,433.70
$ 85,680.00
$ 546.75
$ 607.50
$ 13,478.27
$ 33,351.75
$ 16,152.21
$ 0.00
$ 1,883.25
$ 71,344.00
$ 14,900.76
$ 0.00
$ 9,000.00
$ 26,244.00
$ 346.28
$ 23,231.52
$ 10,084.50
$ 99,000.00
$ 22,165.00
$ 0.00
$ 5,400.00
$ 14,715.00
$ 25,459.20
$ 22,142.16
$ 6,293.70
$ 45,225.00
$ 7,977.69
$ 20,557.80
$ 4,305.00
$ 2,128.50
$ 5,830.00
$ 3,965.76
$ 0.00
$ 0.00
$ 14,742.00
$ 0.00
$ 53,847.00
$ 34,403.49
$ 26,928.00
$ 30,850.47
$ 55,882.15
$ 31,711.50
$ 18,141.98
$ 72,216.00
$ 75,600.00
$ 632,700.00
$ 216,000.00
$ 0.00
$ 95,760.00
$ 0.00
$ 0.00
$ 33,061.82
$ 24,148.19
$ 16,057.04
$ 96,973.20
$ 100,658.38
$ 2,230.74
$ 0.00
$ 1,530.90
$ 162,081.00
$ 20,709.81
$ 18,630.00
$ 5,659.98
$ 4,568.40
$ 35,432.39
$ 1,080.00
$ 0.00
$ 0.00
$ 208,800.00
$ 59,152.28
$ 48,678.40
$ 82,009.22
$ 18,881.10
$ 10,274.85
$ 46,588.50
$ 0.00
$ 0.00
$ 11,824.43
$ 4,766.76
$ 12,274.39
$ 0.00
$ 0.00
$ 3,677.41
$ 0.00
$ 0.00
$ 16,629.84
$ 39,212.39
$ 0.00
$ 8,544.00
$ 0.00
$ 0.00
$ 15,315.48
$ 3,837.67
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 11,136.12
$ 11,136.12
$ 11,136.12
$ 2,160.00
$ 2,891.70
$ 6,771.60
$ 4,027.73
$ 351.00
$ 1,061.91
$ 1,049.40
$ 405.00
$ 1,944.00
$ 3,912.30
$ 869.40
$ 0.00
$ 0.00
$ 3,139,222.86
FERROHECAD
RUBRO
CONTRATO ORIGINAL
E365.22 CR
E121. BL
AC.1
EPER-DH
E398-BL
E365.21 CR
E234-BL
E372 CR
E2460,01 RA DH BLC
E262.05 DH CR
E234-BL
E181/B1 CR
E2460,01 RA DH BLC
E269.01 DH CR
E269.01 DH CR
E108/B1 CR
E586.00.01 DB CR
E119.02 DH CR
E423.01.04/B1 CR
BD108 ST
BD413 ST
E340.1H ST
E167. 1H ST
E162.1H ST
E365.22 CR
E477-BL
CONTRATO COMPLEMENTARIO 1
BL-614
E425.05/13CR
E118/26CR
E425.05/13CR
E436.04 BR
BD101 ST
CONTRATO COMPLEMENTARIO 2
BL-614
E425.05/13C
E234-BL
E372 CR
E2460.01 RA DH BLC
E262.05 RA DH CR
E372 CR
E2460.01 RA DH BLC
E262.05 RA DH CR
E181/B1 CR
E269.01 DH CR
E423.01.04/B1 CR
AC.1
EPER- DH
E398-BL
E365.21 CR
BD108 ST
BD413 ST
E340.1H ST
E167.1H ST
E162.1H ST
E213-BL
E232-BL
E115-E-BL
E266.03 DH CR
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
FERROHECADU
DESCRIPCIÓN
O ORIGINAL
DESAGÜE DE REJILLA Y SIFON CON ACOPLE DE RESINA ACETAL. MEDIDA 1" 1/4 PARA
LAVABO
DESAGÜE DE REJILLA Y SIFON CON ACOPLE DE RESINA ACETAL. MEDIDA 1" 1/4 PARA
LAVABO
MONOCOMANDO P DUCHA-ARIZONA-CROMO
REJILLA PARA PISO
SISTEMA DUCHAMATIC
O COMPLEMENTARIO 1
DESAGUE DE REJILLA Y SIFON CON ACOPLE DE RESINA ACETAL MEDIDA 1" 1/4 PARA
LAVABO
LLAVE ANGULAR METALICA CON MANGERA FLEXIBLE DE 16" PARA USO EN LAVABO
ROSCA HEMBRA 1/2" X 14
DESAGUE DE REJILLA Y SIFON CON ACOPLE DE RESINA ACETAL MEDIDA 1" 1/4 PARA
LAVABO
LLAVE ANGULAR METALICA CON MANGERA FLEXIBLE DE 16" PARA USO EN LAVABO
ROSCA HEMBRA 1/2" X 14
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
u 260.00 $ 84.00
260.00
u 260.00 $ 33.97
251.00
$ 31,376.80
u 260.00 $ 1.92
260.00
u 260.00 $ 0.79
260.00
u 7.00 $ 35.64
6.00
$ 959.21
u 7.00 $ 101.39
6.00
u 198.00 $ 27.74
198.00
u 198.00 $ 34.69
28.00
$ 14,454.00
u 198.00 $ 4.19
198.00
u 198.00 $ 6.38
198.00
u 100.00 $ 27.74
100.00
u 100.00 $ 34.69
100.00
u 100.00 $ 4.00
u 100.00 $ 4.00
u 53.00 $ 36.89
$ 4,883.42
u 53.00 $ 3.08 $ 4,883.42
u 53.00 $ 52.17
u 100.00 $ 30.78
100.00
$ 12,507.00
u 100.00 $ 94.29
100.00
u 155.00 $ 84.00
142.00
$ 35,336.90
u 155.00 $ 143.98
123.00
TOTAL : $ 117,828.25
u 25.00 $ 69.74
23.00
$ 2,106.83
u 25.00 $ 14.54
25.00
TOTAL : $ 12,596.67
u 7.00 $ 69.74 $ 488.15
-
u 198.00 $ 27.74
-
u 198.00 $ 34.69
198.00
$ 14,454.00
u 198.00 $ 4.19
-
u 198.00 $ 6.38
13.00
u 5.00 $ 35.64
-
$ 685.15
5.00 $ 101.39
4.00
u 129.00 $ 30.78
72.00
$ 16,134.03
129.00 $ 94.29
73.00
u 514.00 $ 19.90 $ 10,228.60
514.00
TOTAL : $ 91,158.59
$221,583.51
$216,352.08
PLANILLA PLANILLA PLANILLA PLANILLA EXCEDENTES
2 3 4 5 P# 1
- - - -
- - - -
- - - -
- - - -
- - 1.00 -
- - 1.00 -
- - - -
32.00 - 138.00 -
- - - -
- - - -
- - - -
- - - -
- - - -
- 100.00 - -
- 100.00 - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - - 50.00
- - - -
- - - -
- - 8.00 5.00
2.00
30.00
- 7.00
6.00 - -
198.00 - -
- -
194.00 4.00 -
185.00 - -
49.00 - -
13.00 -
179.00 - -
28.00 - -
- -
91.00 4.00 -
23.00 - -
23.00 - -
4.00 1.00 -
- 1.00
57.00 -
52.00 4.00
- -
- -
90.00 - -
2.00 3.00
2.00 2.00
- -
- -
EXCEDENTES EXCEDENTES VOLUMENES VALORES
P# 2 P# 3 PLANILLADOS PLANILLADOS
260.00 $ 21,840.00
251.00 $ 8,526.47
260.00 $ 205.40
7.00 $ 249.48
7.00 $ 709.73
198.00 $ 1,263.24
100.00 $ 2,774.00
100.00 $ 3,469.00
100.00 $ 419.00
100.00 $ 400.00
100.00 $ 400.00
- $ 0.00
- $ 0.00
- $ 0.00
100.00 $ 9,429.00
50.00 $ 995.00
- $ 0.00
- $ 0.00
155.00 $ 13,020.00
155.00 $ 22,316.90
$ 112,956.85
25.00 $ 1,743.50
25.00 $ 363.50
59.00 $ 857.86
$ 17,349.53
7.00 $ 488.18
198.00 $ 5,492.52
198.00 $ 6,868.62
198.00 $ 829.62
198.00 $ 1,263.24
75.00 $ 2,601.75
13.00 $ 54.47
179.00 $ 1,142.02
28.00 $ 971.32
56.00 $ 224.00
95.00 $ 4,628.40
23.00 $ 44.16
23.00 $ 18.17
5.00 $ 178.20
5.00 $ 506.95
129.00 $ 3,970.62
129.00 $ 12,163.41
514.00 $ 10,228.60
191.00 $ 7,074.64
377.00 $ 25,850.89
7.00 $ 123.20
6.00 $ 153.06
13.00 $ 461.50
13.00 $ 82.94
$ 86,045.70
ACIMCO
RUBRO
CONTRATO ORIGINAL
2528
1302
1301
2606
11320
1611
11376
2641
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ACIMCO
DESCRIPCIÓN
CONTRATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
AL
TOTAL : $ 417,578.00
$417,578.00
$243,100.01
PLANILLA VOLUMENES VALORES
2 PLANILLADOS PLANILLADOS
$ 243,100.01
ACIMCO
RUBRO
CONTRATO ORIGINAL
2565
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ACIMCO
DESCRIPCIÓN
CONTRATO ORIGINAL
REVESTIMIENTO DE ALUMINIO- TIPO ALUCOBON PARA FACHADA INCLUYE
ESTRUCTURA E INSTALACIÓN
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
AL
TOTAL : $ 88,800.00
$88,800.00
$86,598.50
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
$ 86,598.50
GALISS
RUBRO
CONTRATO ORIGINAL
NO.14
1038
1039
NO.13
479
CONTRATO COMPLEMENTARIO 1
301
NS-056
Resane
en
paredes
y
piso de
quinta
cisterna
Resane
en
paredes
y
piso de
quinta
cisterna
CONTRATO COMPLEMENTARIO 2
NS-432
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
GALISS
DESCRIPCIÓN
CONTRATO ORIGINAL
Resane de instalación
Cuadrada de boquetes
CONTRATO COMPLEMENTARIO 1
Funda Bx 1/2"
CONTRATO COMPLEMENTARIO 2
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 10,888.80
TOTAL : $ 24,325.38
TOTAL : $ 24,308.96
$59,523.14
$70,098.36
EXCEDENTES EXCEDENTES VOLUMENES VALORES
P# 1 P# 2 PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 2,195.30
$ 67,979.80
402.00 $ 24,248.64
$ 24,248.64
TOTAL : $94,423.74
DESCUENTO POR PLANILLAS ANTICIPADAS ($24,325.38)
TOTAL PLANILLADO: $70,098.36
AGRECONS
RUBRO
CONTRATO ORIGINAL
2620
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
AGRECONS
DESCRIPCIÓN
CONTRATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 20,000.00
$20,000.00
$31,522.20
PLANILLA EXCEDENTES VOLUMENES VALORES
2 P# 1 PLANILLADOS PLANILLADOS
$ 31,522.20
DOLDER
RUBRO
CONTRATO ORIGINAL
GLP-01
GLP-02
GLP-47
GLP-48
GLP-49
GLP-50
GLP-51
GLP-03
GLP-52
GLP-53
GLP-04
GLP-05
GLP-06
GLP-08
GLP-13
GLP-16
GLP-07
GLP-09
GLP-12
GLP-14
GLP-15
GLP-17
GLP-54
GLP-55
GLP-56
GLP-57
GLP-58
GLP-59
GLP-60
GLP-61
GLP-62
GLP-20
GLP-21
GLP-23
GLP-28
GLP-25
GLP-63
GLP-30
GLP-31
GLP-34
GLP-35
GLP-36
GLP-37
GLP-38
GLP-39
GLP-40
GLP-41
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
DOLDER
DESCRIPCIÓN
CONTRATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $25,874.00
$25,874.00
$12,742.66
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
1.40 $ 7,560.00
1.40 $ 848.02
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
6.31 $ 205.08
2.80 $ 3.72
0.70 $ 6.39
126.71 $ 2,677.38
- $ 0.00
13.00 $ 16.25
- $ 0.00
1.00 $ 4.47
- $ 0.00
30.00 $ 556.80
1.00 $ 21.53
1.40 $ 118.30
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
0.70 $ 66.84
0.70 $ 36.27
- $ 0.00
- $ 0.00
4.90 $ 121.28
- $ 0.00
- $ 0.00
- $ 0.00
- $ 0.00
10.32 $ 195.56
4.90 $ 3.77
4.90 $ 9.80
- $ 0.00
- $ 0.00
5.60 $ 254.80
10.40 $ 36.40
- $ 0.00
$ 12,742.66
METALZACORP
RUBRO
CONTRATO ORIGINAL
2235
2037
NS-323
NS-324
CONTRATO COMPLEMENTARIO 1
NS-454
NS-426
CONTRATO COMPLEMENTARIO 2
N.2.94
N.2.95
N.2.97
CONTRATO COMPLEMENTARIO 3
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
METALZACORP
DESCRIPCIÓN
CONTRATO ORIGINAL
cación: Lamina de acero inoxidable AISI 304 de 1,2mm De espesor; Armado mediante proceso de soldadura TIG
ación: Lamina de acero inoxidable AISI 304 de 1,2mm De espesor; Armado mediante proceso de soldadura TIG c
CONTRATO COMPLEMENTARIO 1
Sifon 1 1/4 cromados para fregadero, fabricado en tuberia plastica cromada (uno pozo ). Llave
angular para lavamanos con manguera 12"
Pasamano tipo mangon acero inoxidable fitosanitario calidad 304 (mangon superior acero inox
304 de ø2x1,5 mm , conector de mangon a placa en varilla acero inox de 1/2", placa de anclaje
a pared en acero inox. 304 de ø 90mm x6mm de espesor . Anclaje con pernos de expansión
galvanizado de 3" x 3/8)
CONTRATO COMPLEMENTARIO 2
CONTRATO COMPLEMENTARIO 3
Tapa de registro en acero inoxidable calidad AISI 304#4 de 1.2mm", Medidas: 0.25m x 0.25m
Cerradura tipo triangulo marca cesa.
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
P 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 253,964.52
TOTAL : $ 49,823.70
TOTAL : $ 208,578.43
u 81.00 $53.00 $4,293.00
56.00
TOTAL : $ 18,698.80
$531,065.45
$500,423.13
PLANILLA PLANILLA EXCEDENTES EXCEDENTES
2 3 P# 1 P# 2
411.93 29.12
38.00
10.00
3.00
3.00
61.92 6.27
50.25
5.96
25.00
11.00
1.00
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
441.05 $ 123,494.00
404.00 $ 56,560.00
10.00 $ 6,679.20
0.00 $ 0.00
$ 186,733.20
77.00 $ 31,527.65
77.00 $ 1,586.20
206.27 $ 18,564.30
$ 51,678.15
355.25 $ 148,700.55
26.96 $ 14,253.75
172.00 $ 81,681.08
$ 244,635.38
56.00 $ 2,968.00
184.00 $ 3,790.40
174.00 $ 3,306.00
14.00 $ 3,402.00
10.00 $ 3,910.00
$ 17,376.40
SAMII S.A
RUBRO
CONTRATO ORIGINAL
2528
1302
1301
HMS-001
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
SAMII S.A
DESCRIPCIÓN
CONTRATO ORIGINAL
Resane de empaste
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 108,550.00
$133,377.60
$130,535.63
PLANILLA PLANILLA PLANILLA PLANILLA PLANILLA
2 3 4 5 6
3,665.92 2,370.51
4,091.54
EXCEDENTES EXCEDENTES VOLUMENES VALORES
P# 3 P# 4 PLANILLADOS PLANILLADOS
18,958.25 $ 85,312.13
10,197.95 $ 20,395.90
0.00 $ 0.00
0.00 $ 0.00
$ 105,708.03
12,413.80 $ 24,827.60
$24,827.60
PERALTA
RUBRO
CONTRATO ORIGINAL
1719
1719
1720
NS-044
1302
NS-045
NS-102
N3.02
1302
1304
1616
CONTRATO COMPLEMENTARIO 1
1719
1719
5032
5031
1038
1039
NS-026
CONTRATO MODIFICATORIO
1719
1719
1720
NS-044
1302
NS-045
NS-102
N3.02
1302
1304
1616
5032
5031
1038
1039
NS-026
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
DESCRIPCIÓN
CONTRATO ORIGINAL
PROVISION Y COLOCACION DE PORCELANATO NACIONAL RECTIFICADO 50x50 EN
PAREDES
Retiro de empaste
Enlucido vertical
Cuadrado de boquete
Retiro de masillado
CONTRATO MODIFICATORIO
Retiro de empaste
Enlucido vertical
Cuadrado de Boquete
Retiro de masillado
RESUMEN .
TOTAL CONTRATADO INICIAL
TOTAL DECREMENTO POR MODIFICATORIO
TOTAL : $ 96,684.00
m - $2.50 $0.00
m2 - $2.00 $0.00
u - $10.00 $0.00
m2 - $2.00 $0.00
m2 - $6.00 $0.00
m - $7.46 $0.00
ml - $5.15 $0.00
TOTAL : $ 108,150.60
$285,249.59
ORIO ($92,343.39)
$192,906.20
$118,403.45
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
285.78 $ 1,486.06
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 1,486.06
532.01 $ 14,364.27
151.93 $ 4,102.11
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 18,466.38
342.60 $ 9,250.20
0.00 $ 0.00
0.00 $ 0.00
1136.90 $ 1,705.35
0.00 $ 0.00
4.00 $ 21.48
49.97 $ 2,398.56
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 98,451.01
BORBORICH.
RUBRO
CONTRATO ORIGINAL
NS-417
NS-418
NS-419
NS-420
NS-580
NS-421
CONTRATO PRINCIPAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
BORBORICH.
DESCRIPCIÓN
CONTRATO ORIGINAL
RÓTULO CORPÓREO RETROILUMINADO EN TOOL GALVANIZADO e=0.9mm,
ILUMINACIÓN LED,CON LA LEYENDA "HOSPITA GENERAL MONTE SINAI" INCLUYE
PINTURA, INSTALACION, PROVISIÓN Y MONTAJE
APLICACIÓN MARCA PAÍS EN VINIL ADHESIVO ORACAL INCLUYE INSTALACIÓN,
PROVISION Y MONTAJE.
CONTRATO PRINCIPAL
Elaboración de Isotipo full color en caucho publicitario con acrilico de 3mm y recubierto con
transparente, va instalado sobre pared de alucobon
Por rotulación en vinil arenado con logotipo e isotipos de marca pais, según diseño.
Por elaboración de isotipo " El Gobierno ya es de todos" en tol galvanizado con luz
retroluminado para instalación en el portico
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 29,695.00
TOTAL: $ 35,000.00
$64,695.00
$63,527.53
PLANILLA EXCEDENTES VOLUMENES VALORES
2 P# 1 PLANILLADOS PLANILLADOS
$ 43,377.60
1.00 $ 4,360.00
1.00 $ 13,970.00
1.00 $ 6,250.00
1.00 $ 4,725.00
1.00 $ 5,695.00
$ 35,000.00
TOTAL : $78,377.60
POR PLANILLAS ANTICIPADAS ($14,850.07)
TOTAL PLANILLADO: $63,527.53
SERVIESLIMPIO
RUBRO
CONTRATO ORIGINAL
11320
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
SERVIESLIMPIO
DESCRIPCIÓN
CONTRATO ORIGINAL
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
O 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 41,440.00
$41,440.00
$38,630.18
PLANILLA PLANILLA VOLUMENES VALORES
2 3 PLANILLADOS PLANILLADOS
$ 38,630.18
CARLOS VELASQUEZ
RUBRO
CONTRATO ORIGINAL
2303
2237
CONTRATO COMPLEMENTARIO 1
N2.127
2541
CONTRATO EQUIPAMIENTO
4320
4357
N3.151
N3.153
4352
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
CARLOS VELASQUEZ
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO COMPLEMENTARIO 1
CONTRATO EQUIPAMIENTO
Tina de baño de recién nacido exter 99x55x34 pozo 87x42x25, mezclador de temperaturas de
presión tipo herradura y accesorios
Vertedero clínico
Lavadero Quirúrgico de un servicio 57x47x25 incluye grifería mecánica tipo pedal de rodilla con
mezcladora de temperaturas y accesorios
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PLANILLA
QUEZ 1
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL : $ 107,343.00
TOTAL : $ 147,580.00
TOTAL : $ 184,624.00
$439,547.00
$332,768.44
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
1,366.69 $ 40,317.36
1,096.00 $ 20,276.00
$ 60,593.36
491.86 $ 87,551.08
0.00 $ 0.00
$ 87,551.08
28.00 $ 176,400.00
1.00 $ 1,624.00
1.00 $ 2,000.00
2.00 $ 2,850.00
1.00 $ 1,750.00
$ 184,624.00
MODULARTE
RUBRO
CONTRATO ORIGINAL
N3.70
N3.71
N3.72
N3.74
N3.75
N3.76
N3.77
N3.79
N3.80
N3.81
N3.82
N3.83
N3.84
N3.85
CONTRATO MODIFICATORIO
N3.84
N3.85
N3.92
N3.89
RESUMEN .
TOTAL CONTRATADO INICIAL
DESCRIPCIÓN
CONTRATO ORIGINAL
CONTRATO MODIFICATORIO
MUEBLE FIJO TIPO 6002 (ESTACION DE ENFERMERIA)
RESUMEN .
TOTAL CONTRATADO INICIAL
u 66 $ 323.10 $ 21,324.60
36.90
u 3 $ 231.80 $ 695.40
u 51 $ 152.65 $ 7,785.15
u 67 $ 694.96 $ 46,562.32
u 54 $ 215.90 $ 11,658.60
TOTAL : $ 631,700.04
M 162 $ 294.36 $ 47,686.32
35.43
U 45 $ 97.25 $ 4,376.25
12.6
TOTAL : $ 102,699.57
$734,399.61
RIO ($230,602.77)
$503,796.84
$260,395.32
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
110.70 $ 5,568.21
70.20 $ 9,792.90
57.60 $ 9,517.25
39.60 $ 5,173.34
50.40 $ 9,588.60
353.70 $ 33,106.32
353.70 $ 34,874.82
36.90 $ 11,922.39
41.40 $ 10,817.82
353.70 $ 105,034.75
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 235,396.40
35.43 $ 10,429.17
12.60 $ 1,225.35
35.43 $ 5,644.00
54.00 $ 4,870.80
353.70 $ 2,829.60
$ 24,998.92
ARQUIDECO
RUBRO
CONTRATO ORIGINAL
1719
1719
1720
NS-044
1302
NS-045
NS-102
N3.02
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ARQUIDECO
DESCRIPCIÓN
CONTRATO ORIGINAL
PROVISION Y COLOCACION DE PORCELANATO NACIONAL RECTIFICADO 50x50 EN
PAREDES
Retiro de empaste
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 96,114.99
$96,114.99
$0.00
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 0.00
YAKUPRO
RUBRO
CONTRATO ORIGINAL
6.1
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
8.10
8.11
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
9.9
9.10
9.11
9.12
9.13
10.1
11.1
11.2
11.3
11.4
11.5
11.6
11.8
11.9
11.10
11.11
11.12
11.13
11.14
11.14
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.10
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
YAKUPRO
DESCRIPCIÓN
CONTRATO ORIGINAL
BOMBAS Y ACCESORIOS
TUBERÍAS Y ACCESORIOS.
Inst. Collarines.
TABLEROS ELECTRICOS
Tablero de control
CABLE ELECTRICO
18 AWG-THHN
16 AWG-THHN
14 AWG-THHN
12 AWG-THHN
10 AWG-THHN
8 AWG-THHN
6 AWG-THHN
4 AWG-THHN
Red Channel
POTABILIZADORA DE AGUA
Instalaciones eléctricas.
Tuberías eléctricas.
Tablero de control.
Tubería de agua.
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 392,400.75
$392,400.75
$0.00
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 0.00
VILLAMAR JIMMY
RUBRO
CONTRATO ORIGINAL
4320
4357
N3.151
N3.153
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
VILLAMAR JIMMY
DESCRIPCIÓN
CONTRATO ORIGINAL
Tina de baño de recién nacido exter, 99x55x34 pozo 87x42x25, mezclador de temperaturas de
presión tipo herradura y accesorios.
Vertedero clínico
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
MY
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
AL
u 28 $ 6,300.00 $ 176,400.00
u 1 $ 2,600.00 $ 2,600.00
u 1 $ 1,190.00 $ 1,190.00
u 2 $ 1,050.00 $ 2,100.00
TOTAL: $ 182,290.00
$182,290.00
$0.00
VOLUMENES VALORES
PLANILLADOS PLANILLADOS
0.00 $ 0.00
0.00 $ 0.00
0.00 $ 0.00
$ 0.00
ARQUITECKSA S.A..
RUBRO
CONTRATO ORIGINAL
N3.30
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
ARQUITECKSA S.A..
DESCRIPCIÓN
CONTRATO ORIGINAL
ESPEJO DE 6MM.
RESUMEN .
TOTAL CONTRATADO INICIAL
VALORES PLANILLADOS
VOLUMENES
S.A.. PLANILLADOS
PRECIO
U CANTIDAD P. TOTAL
UNITARIO
TOTAL: $ 5,219.50
$5,219.50
$0.00
VALORES
PLANILLADOS
$ 0.00
$ 0.00